| Revenue | DKK 4,4M | -53% |
| EBITDA | DKK -1,1M | -133% |
| Net profit | DKK -1,5M | -174% |
| Total assets | DKK 17,9M | -36% |
| Equity | DKK 4,2M | -27% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.655 | 3.793 | 5.237 | 7.613 | 8.732 | 9.908 | 5.362 | 7.930 | 9.027 | 6.959 | 6.922 | 7.306 | 9.453 | 4.425 |
| Staff expenses | -5.990 | -4.528 | -3.928 | -5.805 | -6.009 | -7.369 | -7.735 | -6.290 | -7.436 | -6.037 | -5.615 | -6.776 | -6.125 | -5.519 |
| EBITDA | -1.335 | -735 | 1.309 | 1.717 | 2.071 | 2.387 | -2.400 | 1.635 | 1.589 | 874 | 1.199 | 507 | 3.299 | -1.094 |
| Depreciation & amort. | -407 | -362 | -263 | -326 | -405 | -356 | -373 | -335 | -373 | -391 | -325 | -254 | -263 | -234 |
| EBIT | -1.743 | -1.097 | 1.046 | 1.391 | 1.666 | 2.032 | -2.773 | 1.300 | 1.215 | 483 | 874 | 253 | 3.036 | -1.328 |
| Net financials | -195 | -1.264 | -303 | -386 | -178 | -310 | -174 | -119 | -84 | -40 | -105 | -147 | -371 | -620 |
| Profit before tax | -933 | -1.079 | 744 | 1.005 | 1.488 | 1.764 | -2.947 | 1.181 | 1.131 | 444 | 769 | 106 | 2.664 | -1.947 |
| Tax | 502 | 403 | 190 | 243 | 363 | 401 | -638 | 377 | 261 | 125 | 174 | 35 | 596 | -420 |
| Net profit | -1.436 | -1.482 | 553 | 762 | 1.125 | 1.363 | -2.309 | 804 | 870 | 319 | 595 | 71 | 2.069 | -1.528 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.433 | 6.417 | 7.782 | 8.040 | 9.774 | 10.743 | 8.376 | 7.512 | 8.250 | 10.354 | 10.056 | 10.915 | 27.766 | 17.870 |
| Equity | 1.499 | 17 | 570 | 1.918 | 3.043 | 4.406 | 2.097 | 2.901 | 3.662 | 2.981 | 3.576 | 3.647 | 5.715 | 4.187 |
| Long-term debt | 186 | 214 | 641 | 534 | 651 | 416 | 187 | 98 | 27 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.748 | 6.186 | 6.570 | 5.588 | 6.080 | 5.921 | 6.092 | 4.513 | 4.561 | 7.373 | 6.480 | 7.268 | 22.051 | 13.683 |
| Total debt | 5.934 | 6.400 | 7.211 | 6.122 | 6.731 | 6.337 | 6.280 | 4.611 | 4.588 | 7.373 | 6.480 | 7.268 | 22.051 | 13.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Management | Management | 2001 | — | — |
EM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EM GRUPPEN ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Brandt | Management | 0 companies |
| Erling Mogensen | Management | 0 companies |