| Revenue | DKK 55,9M | +591% |
| EBITDA | DKK 5,8M | +501% |
| Net profit | DKK -416K | -162% |
| Total assets | DKK 137,2M | +630% |
| Equity | DKK 18,9M | +628% |
| Employees | 104 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.418 | 6.482 | 8.348 | 4.812 | 4.947 | 4.542 | 5.528 | 5.341 | 6.369 | 7.668 | 7.833 | 8.099 | 55.938 |
| Staff expenses | -0 | -0 | -0 | -4.033 | -4.279 | -3.791 | -4.577 | -4.260 | -4.720 | -5.916 | -6.309 | -7.133 | -50.128 |
| EBITDA | 12.563 | 6.482 | 8.348 | 779 | 668 | 751 | 952 | 1.081 | 1.644 | 1.753 | 1.524 | 967 | 5.811 |
| Depreciation & amort. | -0 | -0 | -0 | -116 | -111 | -88 | -98 | -66 | -122 | -35 | -160 | -351 | -3.008 |
| EBIT | 12.563 | 6.482 | 8.348 | 663 | 557 | 663 | 854 | 1.015 | 1.522 | 1.718 | 1.364 | 615 | 2.803 |
| Net financials | -9.239 | -9.430 | -8.592 | -183 | -23 | 36 | 3 | -67 | -61 | -144 | -238 | -125 | -3.225 |
| Profit before tax | 7.457 | 1.155 | 3.442 | 480 | 534 | 699 | 857 | 948 | 1.462 | 1.574 | 1.125 | 491 | -421 |
| Tax | 1.858 | 308 | 825 | 106 | 118 | 155 | 190 | 209 | 323 | 313 | 240 | -183 | -5 |
| Net profit | 5.599 | 847 | 2.617 | 374 | 415 | 545 | 668 | 739 | 1.139 | 1.261 | 885 | 674 | -416 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 119.354 | 115.126 | 118.214 | 16.631 | 14.073 | 14.400 | 10.693 | 9.874 | 8.480 | 16.880 | 21.395 | 18.799 | 137.247 |
| Equity | 40.052 | 31.898 | 34.515 | 5.014 | 4.086 | 4.085 | 2.603 | 3.347 | 3.686 | 4.948 | 5.832 | 2.598 | 18.914 |
| Long-term debt | 14.875 | 11.900 | 11.900 | 1.600 | 0 | 0 | 0 | 349 | 0 | 0 | 561 | 1.125 | 8.514 |
| Short-term debt | 64.427 | 71.328 | 71.798 | 10.018 | 9.987 | 10.314 | 8.089 | 6.179 | 4.794 | 11.932 | 15.001 | 15.076 | 109.819 |
| Total debt | 79.302 | 83.228 | 83.698 | 11.618 | 9.987 | 10.314 | 8.089 | 6.528 | 4.794 | 11.932 | 15.562 | 16.201 | 118.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CJ Management | Management | 2025 | — | — |
ST Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ETK EMS GROUP ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Hornsved | Chief Executive Officer | 0 companies |
| Carl Jakob Backs | Management | 0 companies |
| Steen Thy Tygesen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Thomas Vinter | Chief Executive Officer | 0 companies |
| Bonnich Bonnichsen Tygesen | Board of Directors | 0 companies |
| Thomas Tvedergaard Larsen | Board of Directors | 0 companies |
| Jørgen Yde Jensen | Board of Directors | 0 companies |
| Jørgen Møllnitz Smit | Board of Directors | 0 companies |
| Mille Lindskrog Knudsen | Board of Directors | 0 companies |
| Torben Drejer | Board of Directors | 0 companies |
| Peter Arndrup Poulsen | Chairman | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Kurt Bering Sørensen | Chairman | 0 companies |
| Henrik Kjærulff Damsgaard | Board of Directors | 0 companies |
| Michael Tue Ravn | Board of Directors | 0 companies |