| Revenue | DKK 300K | -97% |
| EBITDA | DKK -643K | -184% |
| Net profit | DKK -1,2M | -892% |
| Total assets | DKK 513K | -79% |
| Equity | DKK 472K | -15% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.689 | 6.077 | 5.415 | 9.434 | 300 |
| Staff expenses | -5.809 | -5.797 | -6.659 | -8.672 | -943 |
| EBITDA | 881 | 280 | -1.244 | 762 | -643 |
| Depreciation & amort. | -232 | -304 | -323 | -403 | -415 |
| EBIT | 649 | -24 | -1.567 | 359 | -1.058 |
| Net financials | -109 | -61 | -66 | -407 | -97 |
| Profit before tax | 540 | -85 | -1.633 | -48 | -1.155 |
| Tax | 130 | -16 | -370 | 69 | 7 |
| Net profit | 410 | -69 | -1.263 | -117 | -1.162 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.884 | 6.774 | 5.412 | 2.483 | 513 |
| Equity | 2.276 | 2.207 | 944 | 554 | 472 |
| Long-term debt | 466 | 694 | 1.228 | 680 | 0 |
| Short-term debt | 4.064 | 3.810 | 3.240 | 1.249 | 41 |
| Total debt | 4.529 | 4.504 | 4.467 | 1.929 | 41 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
EM Management | Management | 2022 – 2025 |
EK Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2022 – 2025 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2010 – 2022 | |
| Chairman | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2010 | |
| Company | 100% | 100% | 2022 | |
| Individual | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Mønster | Management | 0 companies |
| Erling Korsgaard | Audit | 0 companies |
| Søren Michael Juul Jørgensen | Board of Directors | 0 companies |
| Keld Mandix Thorsen | Chairman | 0 companies |
| Børge Nielsen | Board of Directors | 0 companies |
| Jesper Cort Banke | Chairman | 0 companies |