| Revenue | DKK 5,6M | -22% |
| EBITDA | DKK -1,4M | -188% |
| Net profit | DKK -2,2M | -1109% |
| Total assets | DKK 3,7M | -61% |
| Equity | DKK 1,5M | -58% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.370 | 7.629 | 7.187 | 7.112 | 5.569 |
| Staff expenses | -4.950 | -5.484 | -5.516 | -5.562 | -5.991 |
| EBITDA | 1.420 | 2.145 | 1.671 | 1.551 | -1.362 |
| Depreciation & amort. | -1.263 | -1.366 | -1.463 | -1.172 | -1.133 |
| EBIT | 157 | 779 | 208 | 379 | -2.495 |
| Net financials | -59 | -61 | -14 | -46 | -226 |
| Profit before tax | 98 | 717 | 194 | 333 | -2.721 |
| Tax | 16 | 173 | 61 | 119 | -564 |
| Net profit | 82 | 544 | 133 | 214 | -2.158 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.621 | 10.246 | 10.478 | 9.652 | 3.718 |
| Equity | 2.803 | 3.347 | 3.480 | 3.694 | 1.536 |
| Long-term debt | 2.576 | 1.142 | 2.228 | 2.109 | 0 |
| Short-term debt | 4.242 | 5.530 | 4.464 | 3.439 | 2.063 |
| Total debt | 6.818 | 6.672 | 6.692 | 5.548 | 2.063 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (2) | ||
FP Management | Management | 1998 – 2002 |
CG Chief Executive Officer | Chief Executive Officer | 2002 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Deputy Chairman | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Board of Directors | 1997 – 2004 | |
| Chairman | 2014 – 2024 | |
| Board of Directors | 1997 – 2003 | |
| Board of Directors | 2010 – 2024 | |
| Board of Directors | 2014 – 2024 | |
| Chairman | 2003 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2010 | |
| Individual | 15–19.99% | 15–19.99% | 2010 | |
| Company | 10–14.99% | 10–14.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Petersen | Management | 0 companies |
| Carsten Gram | Chief Executive Officer | 0 companies |
| Esben Mols Kabell | Chief Executive Officer | 0 companies |
| Arne Bramsted | Board of Directors | 0 companies |
| René Gram | Chairman | 0 companies |
| Klaus Holm Thorsen | Deputy Chairman | 0 companies |
| Karsten Laursen | Board of Directors | 0 companies |
| Rasmus Leth Johanson | Chairman | 0 companies |
| Ralf Dujardin | Board of Directors | 0 companies |
| Poul Erik Kisbye Christensen | Board of Directors | 0 companies |
| Johannes Christian Møller | Chairman | 0 companies |