| Revenue | DKK -157K | -28% |
| EBITDA | DKK -157K | +50% |
| Net profit | DKK -168K | +66% |
| Total assets | DKK 8M | -12% |
| Equity | DKK 8M | -12% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -41 | -45 | -44 | -46 | -45 | -157 | -189 | -50 | -331 | -143 | -68 | -217 | -157 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -132 | -132 | -132 | -132 | -132 | -132 | -132 | -123 | -60 | -0 | -0 | -100 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -173 | -177 | -176 | -178 | -177 | -289 | -321 | -173 | -391 | -143 | -50 | -317 | -157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -173 | -177 | -176 | -178 | -177 | -289 | -321 | -173 | -391 | -143 | -50 | -317 | -157 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.259 | 3.141 | 4.581 | 2.465 | 2.867 | -1.068 | -1.986 | 789 | -17.758 | -2 | 5.108 | -176 | -11 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.086 | 2.964 | 4.405 | 2.287 | 2.691 | -1.357 | -2.307 | 616 | -18.149 | -146 | 5.058 | -493 | -168 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -10 | 3 | -25 | -30 | -25 | -29 | -62 | -44 | -14 | 59 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.131 | 2.974 | 4.402 | 2.312 | 2.721 | -1.331 | -2.278 | 678 | -18.104 | -132 | 4.999 | -493 | -168 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.506 | 24.276 | 27.249 | 28.333 | 31.094 | 27.986 | 26.715 | 29.175 | 6.567 | 6.102 | 10.366 | 9.073 | 8.006 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 20.314 | 22.537 | 26.439 | 26.750 | 28.471 | 26.140 | 23.862 | 24.440 | 6.255 | 6.042 | 10.341 | 9.048 | 7.981 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 | 1.739 | 810 | 1.583 | 2.623 | 1.846 | 2.853 | 4.735 | 312 | 60 | 25 | 25 | 25 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 | 1.739 | 810 | 1.583 | 2.623 | 1.846 | 2.853 | 4.735 | 312 | 60 | 25 | 25 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Munk | Founder | 0 companies |
| Morten Petersen | Board of Directors | 0 companies |
| Hans Jørgen Eriksen | Board of Directors | 0 companies |
| Claus Bruun Rasmussen | Board of Directors | 0 companies |
| Per Barris Kyvsgaard | Chairman | 0 companies |
| Thomas Villum Folmann | Chairman | 0 companies |