| Revenue | DKK 1,1M | +76% |
| EBITDA | DKK 560K | +506% |
| Net profit | DKK 401K | +1205% |
| Total assets | DKK 1,2M | +82% |
| Equity | DKK 890K | +82% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.172 | 3.004 | 3.672 | 1.920 | 1.795 | 1.789 | 1.610 | 1.149 | 1.409 | 1.512 | 953 | 846 | 615 | 1.082 |
| Staff expenses | -1.243 | -1.394 | -1.388 | -1.399 | -1.333 | -1.366 | -1.345 | -1.287 | -1.372 | -1.179 | -1.159 | -705 | -522 | -523 |
| EBITDA | 929 | 1.610 | 2.284 | 522 | 462 | 424 | 265 | -138 | 65 | 333 | -206 | 141 | 92 | 560 |
| Depreciation & amort. | -97 | -81 | -90 | -68 | -83 | -74 | -65 | -58 | 13 | -26 | -45 | -55 | -60 | -48 |
| EBIT | 833 | 1.529 | 2.193 | 454 | 378 | 350 | 201 | -196 | 51 | 307 | -251 | 86 | 33 | 512 |
| Net financials | 195 | 80 | 20 | 66 | -5 | -57 | 129 | -30 | -31 | -43 | -4 | -2 | -2 | -7 |
| Profit before tax | 1.028 | 1.609 | 2.213 | 520 | 374 | 293 | 330 | -225 | 20 | 264 | -255 | 84 | 31 | 505 |
| Tax | 226 | 392 | 547 | 120 | 88 | 84 | 48 | -40 | 11 | 63 | -17 | -0 | -0 | 104 |
| Net profit | 802 | 1.216 | 1.666 | 399 | 285 | 209 | 282 | -185 | 9 | 201 | -238 | 84 | 31 | 401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.345 | 5.125 | 5.145 | 3.464 | 3.023 | 3.043 | 2.890 | 2.325 | 2.264 | 1.342 | 755 | 696 | 658 | 1.198 |
| Equity | 2.612 | 2.329 | 2.394 | 2.169 | 2.154 | 2.362 | 2.144 | 1.609 | 1.268 | 611 | 374 | 458 | 488 | 890 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 142 | 72 | 0 | 0 | 0 | 95 |
| Short-term debt | 1.733 | 2.797 | 2.750 | 1.293 | 868 | 680 | 746 | 705 | 851 | 639 | 381 | 239 | 169 | 204 |
| Total debt | 1.733 | 2.797 | 2.750 | 1.293 | 868 | 680 | 746 | 715 | 993 | 711 | 381 | 239 | 169 | 299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
JJ Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emvic Holding ApS | Company | 100.0% | 100.0% | 2024 |
HOLDINGSELSKABET AF 1. SEPTEMBER 2001, KØBENHAVN ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Stolten | Management | 0 companies |
| Jakob Jeffrey Frölich | Founder | 0 companies |
| Lone Palshøj | Board of Directors | 0 companies |
| Katrine Schlüter Schierbeck | Chairman | 0 companies |
| Jakob Breck | Board of Directors | 0 companies |
| Camilla Münster-Swendsen | Board of Directors | 0 companies |
| Bjarne Pedersen | Board of Directors | 0 companies |
| Anders Christian Holt Berggreen | Board of Directors | 0 companies |