| Revenue | DKK 10,2M | -57% |
| EBITDA | DKK -4,4M | -223% |
| Net profit | DKK -1,8M | -166% |
| Total assets | DKK 32,5M | -16% |
| Equity | DKK 15,6M | -11% |
| Employees | 56 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.193 | 26.225 | 18.290 | 19.356 | 15.703 | 17.539 | 18.370 | 18.986 | 11.876 | 19.880 | 25.316 | 23.583 | 24.495 | 23.912 | 10.234 |
| Staff expenses | -14.147 | -14.553 | -15.828 | -15.930 | -15.897 | -16.323 | -15.409 | -16.076 | -15.092 | -15.197 | -17.220 | -17.141 | -19.201 | -20.294 | -14.628 |
| EBITDA | 11.046 | 8.821 | 2.463 | 3.427 | -194 | 1.216 | 2.960 | 2.910 | -3.216 | 4.683 | 8.097 | 6.442 | 5.285 | 3.574 | -4.394 |
| Depreciation & amort. | 1.312 | -1.162 | -1.509 | -1.908 | -2.126 | -1.733 | -1.564 | -1.517 | -1.346 | -1.002 | -815 | -709 | -694 | -631 | -429 |
| EBIT | 9.734 | 7.659 | 953 | 1.519 | -2.320 | -517 | 1.396 | 1.393 | -4.563 | 3.681 | 7.281 | 5.732 | 4.591 | 2.943 | -4.823 |
| Net financials | -626 | -343 | 134 | 321 | -367 | -479 | -285 | 219 | 93 | -385 | 2.565 | 1.220 | 1.868 | 400 | 2.020 |
| Profit before tax | 9.108 | 10.167 | 1.088 | 1.840 | -2.687 | -997 | 1.112 | 1.612 | -4.469 | 3.296 | 9.847 | 6.952 | 6.460 | 3.343 | -2.803 |
| Tax | 2.377 | 2.636 | 257 | 429 | -691 | -0 | 64 | 271 | -1.039 | 767 | 1.563 | 1.220 | 988 | 610 | -988 |
| Net profit | 6.732 | 7.531 | 831 | 1.410 | -1.996 | -997 | 1.047 | 1.341 | -3.430 | 2.529 | 8.283 | 5.733 | 5.471 | 2.733 | -1.816 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.097 | 43.584 | 42.629 | 41.906 | 41.823 | 43.160 | 38.698 | 39.427 | 32.955 | 33.926 | 37.453 | 37.832 | 37.390 | 38.670 | 32.519 |
| Equity | 23.832 | 27.425 | 26.178 | 27.551 | 15.652 | 14.627 | 15.609 | 16.043 | 13.854 | 16.456 | 24.749 | 20.250 | 20.640 | 17.416 | 15.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 960 | 10.000 | 10.000 | 10.000 | 5.799 | 1.286 | 1.209 | 1.209 | 1.332 | 1.374 | 1.333 |
| Short-term debt | 12.942 | 16.154 | 16.414 | 14.355 | 25.211 | 18.533 | 13.089 | 13.384 | 13.302 | 16.183 | 11.495 | 16.372 | 15.418 | 19.880 | 15.633 |
| Total debt | 12.942 | 16.154 | 16.414 | 14.355 | 26.171 | 28.533 | 23.089 | 23.384 | 19.101 | 17.469 | 12.704 | 17.582 | 16.750 | 21.254 | 16.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 1994 | — | — |
ET | Audit | 1994 | — | — |
MN Management | Management | 1998 | — | — |
PH Management | Management | 1996 | — | — |
CD Management | Management | 2025 | — | — |
PE Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMIL Retail Holding ApS | Company | 100.0% | 100.0% | 2025 |
BKR HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Fjellerad | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Niels Rand | Management | 0 companies |
| Poul Hansen | Management | 0 companies |
| Camilla Deichmann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Peter Degnboel Thostrup | Chairman | 0 companies |
| Bitte Kai Rand | Board of Directors | 0 companies |
| Michael Vilhelm Nielsen | Board of Directors | 0 companies |
| Peer Pommergaard Jessen | Board of Directors | 0 companies |
| Lars Bybjerg | Board of Directors | 0 companies |
| Ole Poulsen | Board of Directors | 0 companies |
| Per Kai Nielsen | Board of Directors | 0 companies |
| Adam Hertz Massigeh | Board of Directors | 0 companies |
| Rasmus Munk Elverdam | Board of Directors | 0 companies |