| Revenue | DKK 797K | -36% |
| EBITDA | DKK 3,4M | +247% |
| Net profit | DKK 9,9M | +383% |
| Total assets | DKK 46,4M | +48% |
| Equity | DKK 30,1M | +44% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 826 | 954 | -86 | 1.239 | 797 |
| Staff expenses | -267 | -257 | -262 | -262 | -306 |
| EBITDA | 959 | 897 | -348 | 977 | 3.392 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 959 | 897 | -348 | 977 | 3.392 |
| Net financials | 1.561 | 1.374 | 3.773 | 1.295 | 7.291 |
| Profit before tax | 2.520 | 2.271 | 3.425 | 2.272 | 10.683 |
| Tax | 213 | 100 | 240 | 215 | 745 |
| Net profit | 2.307 | 2.171 | 3.185 | 2.057 | 9.938 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.064 | 28.607 | 30.097 | 31.370 | 46.363 |
| Equity | 14.500 | 16.331 | 19.173 | 20.876 | 30.082 |
| Long-term debt | 9.149 | 8.783 | 7.676 | 6.950 | 7.416 |
| Short-term debt | 1.193 | 1.257 | 843 | 1.071 | 5.701 |
| Total debt | 10.342 | 10.040 | 8.520 | 8.020 | 13.117 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2016 |
| Former (1) | ||
PA Management | Management | 1999 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2006 | |
| Board of Directors | 2017 | |
| Board of Directors | 2006 | |
| Board of Directors | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 20–24.99% | 20–24.99% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Marie Holst-Andersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Stefan Boll Johansen | Board of Directors | 0 companies |
| Hans Boll Johansen | Board of Directors | 0 companies |
| Boris Boll Johansen | Board of Directors | 0 companies |
| Amanda Frydendahl Boll Johansen | Board of Directors | 0 companies |