| Revenue | DKK 753,8M | +3% |
| EBITDA | DKK 67,8M | +10% |
| Net profit | DKK 48,5M | +6% |
| Total assets | DKK 324,6M | -8% |
| Equity | DKK 161,8M | -1% |
| Employees | 339 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 395.687 | 521.489 | 681.578 | 731.981 | 753.786 |
| Staff expenses | -121.339 | -128.779 | -141.424 | -158.183 | -155.755 |
| EBITDA | 3.130 | 44.551 | 66.706 | 61.744 | 67.791 |
| Depreciation & amort. | -22.257 | -25.299 | -24.052 | -32.082 | -28.873 |
| EBIT | -19.127 | 19.253 | 42.654 | 29.662 | 38.918 |
| Net financials | 3.901 | -1.514 | 16.412 | 23.203 | 17.333 |
| Profit before tax | -15.226 | 17.738 | 59.066 | 52.865 | 56.251 |
| Tax | -5.363 | 3.748 | 9.158 | 6.965 | 7.710 |
| Net profit | -9.863 | 13.991 | 49.908 | 45.900 | 48.541 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 274.582 | 310.123 | 371.405 | 351.515 | 324.594 |
| Equity | 55.089 | 68.766 | 116.352 | 163.637 | 161.840 |
| Long-term debt | 55.920 | 39.258 | 20.346 | 26.097 | 20.050 |
| Short-term debt | 162.948 | 197.655 | 234.214 | 160.674 | 142.394 |
| Total debt | 218.868 | 236.913 | 254.560 | 186.771 | 162.444 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EM Management | Management | 2018 |
AG Founder | Founder | 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2023 | |
| Former (8) | ||
| Board of Directors | 2019 – 2021 | |
| Deputy Chairman | 2005 – 2011 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2005 – 2011 | |
| Deputy Chairman | 2011 – 2018 | |
| Chairman | 2023 – 2024 | |
| Chairman | 2018 – 2019 | |
| Chairman | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 90–99.99% | 90–99.99% | 2008 | |
| Company | 5–9.99% | 5–9.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Mols Kabell | Management | 0 companies |
| Anders Grønborg | Founder | 0 companies |
| Sascha Krines | Chairman | 0 companies |
| Christian Würst | Board of Directors | 0 companies |
| Rasmus Leth Johanson | Board of Directors | 0 companies |
| Jørgen Ulrik Grønborg | Deputy Chairman | 0 companies |
| Ruben Mols Jepsen | Board of Directors | 0 companies |
| Anders Peder Kirk | Board of Directors | 0 companies |
| Ulrik Grønborg | Deputy Chairman | 0 companies |
| Roland Georg Keppler | Chairman | 0 companies |
| Klaus Peter Michael Fries | Chairman | 0 companies |
| Dirk Anton Josef Müller | Chairman | 0 companies |