| Revenue | DKK -96K | -7% |
| EBITDA | DKK -561K | -6% |
| Net profit | DKK 513K | +15% |
| Total assets | DKK 18,7M | +2% |
| Equity | DKK 17,4M | +3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | -106 | -65 | -97 | -64 | -105 | -127 | -213 | -303 | -272 | -66 | -103 | -96 |
| Staff expenses | -60 | -149 | -226 | -244 | -342 | -411 | -411 | -414 | -417 | -436 | -412 | -427 | -465 |
| EBITDA | -133 | -255 | -291 | -341 | -406 | -517 | -538 | -627 | -720 | -708 | -478 | -530 | -561 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -133 | -255 | -291 | -341 | -406 | -517 | -538 | -627 | -720 | -708 | -478 | -530 | -561 |
| Net financials | 2.765 | 3.363 | 1.051 | 1.169 | 1.175 | 1.613 | -596 | 2.970 | -1.056 | 1.219 | -1.855 | 977 | 1.219 |
| Profit before tax | 2.632 | 3.108 | 760 | 828 | 769 | 1.097 | -1.134 | 2.343 | -1.776 | 511 | -2.333 | 446 | 659 |
| Tax | 658 | 783 | 187 | 201 | 169 | 241 | -250 | 515 | -391 | 145 | -0 | -0 | 146 |
| Net profit | 1.975 | 2.325 | 573 | 627 | 600 | 855 | -885 | 1.828 | -1.386 | 366 | -2.333 | 446 | 513 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.609 | 25.662 | 26.154 | 26.890 | 27.447 | 28.484 | 27.357 | 29.435 | 27.929 | 20.989 | 17.974 | 18.449 | 18.726 |
| Equity | 23.001 | 25.644 | 26.118 | 26.745 | 27.345 | 28.200 | 27.316 | 29.143 | 27.758 | 18.927 | 16.594 | 16.982 | 17.434 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 350 | 18 | 35 | 144 | 102 | 284 | 41 | 292 | 171 | 1.917 | 1.380 | 1.467 | 1.292 |
| Total debt | 350 | 18 | 35 | 144 | 102 | 284 | 41 | 292 | 171 | 1.917 | 1.380 | 1.467 | 1.292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 1999 | — | — |
EM Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
EM KLARUP HOLDING ApS | Company | 33.3% | 66.7% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Mogensen | Management | 0 companies |
| Erik Maibom | Founder | 0 companies |
| Charlotte Mogensen | Board of Directors | 0 companies |
| Sten Møller | Chairman | 0 companies |
| Birgitte Maibom | Board of Directors | 0 companies |
| Jesper Maibom | Board of Directors | 0 companies |