| Revenue | DKK 3,7M | +4% |
| EBITDA | DKK 491K | +55% |
| Net profit | DKK 302K | +95% |
| Total assets | DKK 4,1M | -4% |
| Equity | DKK 3,3M | +5% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.116 | 4.345 | 3.913 | 3.537 | 3.661 |
| Staff expenses | -3.694 | -4.008 | -3.639 | -3.219 | -3.169 |
| EBITDA | 422 | 337 | 274 | 318 | 491 |
| Depreciation & amort. | -128 | -135 | -136 | -128 | -128 |
| EBIT | 294 | 202 | 138 | 190 | 364 |
| Net financials | -9 | -12 | -2 | 10 | 26 |
| Profit before tax | 285 | 190 | 136 | 200 | 390 |
| Tax | 63 | 43 | 30 | 45 | 87 |
| Net profit | 222 | 147 | 106 | 155 | 302 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.335 | 5.135 | 4.293 | 4.298 | 4.120 |
| Equity | 3.593 | 3.740 | 3.046 | 3.101 | 3.253 |
| Long-term debt | 347 | 149 | 0 | 0 | 0 |
| Short-term debt | 1.307 | 1.168 | 1.181 | 1.151 | 840 |
| Total debt | 1.655 | 1.317 | 1.181 | 1.151 | 840 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
EM Founder | Founder | 1995 |
HB Management | Management | 2025 |
JM Founder | Founder | 1995 |
| Former (1) | ||
TJ Audit | Audit | 1995 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (4) | ||
| Chairman | 2005 – 2015 | |
| Chairman | 1995 – 2005 | |
| Board of Directors | 2015 – 2025 | |
| Chairman | 2015 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Madsen | Founder | 0 companies |
| Hans Bech Pedersen | Management | 0 companies |
| Jørn Mikkelsen | Founder | 0 companies |
| Tage Jensen | Audit | 0 companies |
| Lisbeth Jensen | Chairman | 0 companies |
| Jens Albrekt Riis | Chairman | 0 companies |
| Svend Dybdahl | Board of Directors | 0 companies |
| Rikke Slot Pedersen | Board of Directors | 0 companies |
| Lone Susanne Lindeskov Kronborg | Board of Directors | 0 companies |
| Jørgen Kronborg | Chairman | 0 companies |
| Hanne Margrethe Mikkelsen | Chairman | 0 companies |