| Revenue | DKK 3,9M | -1% |
| EBITDA | DKK 175K | -71% |
| Net profit | DKK 10K | -97% |
| Total assets | DKK 6,9M | -4% |
| Equity | DKK 2,9M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.522 | 2.600 | 2.502 | 2.517 | 2.616 | 2.620 | 2.891 | 3.085 | 3.701 | 4.459 | 3.636 | 3.947 | 3.916 |
| Staff expenses | -2.355 | -2.558 | -2.500 | -2.465 | -2.452 | -2.425 | -2.553 | -2.755 | -3.021 | -3.104 | -3.197 | -3.348 | -3.740 |
| EBITDA | 167 | 42 | -8 | 52 | 164 | 195 | 338 | 331 | 680 | 1.354 | 439 | 597 | 175 |
| Depreciation & amort. | 218 | -86 | 86 | 26 | -23 | -65 | -65 | -65 | -95 | -135 | -169 | -166 | -165 |
| EBIT | -51 | -44 | -93 | 26 | 141 | 129 | 273 | 265 | 585 | 1.219 | 270 | 431 | 10 |
| Net financials | 69 | 80 | 106 | 45 | 85 | 76 | -224 | -26 | -19 | -36 | -36 | 5 | 3 |
| Profit before tax | 18 | 36 | 13 | 71 | 225 | 205 | 49 | 239 | 566 | 1.183 | 235 | 436 | 13 |
| Tax | 9 | 19 | 5 | 21 | 52 | 46 | 15 | 56 | 127 | 262 | 52 | 96 | 3 |
| Net profit | 9 | 17 | 8 | 50 | 174 | 159 | 35 | 183 | 438 | 922 | 183 | 339 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.604 | 4.755 | 4.715 | 4.685 | 4.861 | 4.888 | 5.011 | 4.888 | 6.893 | 7.940 | 6.999 | 7.197 | 6.941 |
| Equity | 2.289 | 2.306 | 2.314 | 2.363 | 2.537 | 2.546 | 2.481 | 2.164 | 2.402 | 3.124 | 3.007 | 3.166 | 2.926 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.315 | 2.449 | 2.402 | 2.322 | 2.324 | 2.332 | 2.520 | 2.717 | 4.471 | 4.780 | 3.955 | 3.998 | 3.990 |
| Total debt | 2.315 | 2.449 | 2.402 | 2.322 | 2.324 | 2.332 | 2.520 | 2.717 | 4.471 | 4.780 | 3.955 | 3.998 | 3.990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Audit | Audit | 1999 | — | — |
KM Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 | |
EMØ HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Munk | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Knud Mørk | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Karna Mørk | Board of Directors | 0 companies |