| Revenue | DKK 1,9M | +53% |
| EBITDA | DKK 473K | -11% |
| Net profit | DKK 292K | -28% |
| Total assets | DKK 2,4M | +100% |
| Equity | DKK 427K | -20% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.198 | 1.977 | 1.993 | 2.290 | 2.078 | 1.970 | 2.289 | 2.380 | 2.077 | 2.704 | 1.680 | 847 | 1.226 | 1.880 |
| Staff expenses | -1.460 | -828 | -779 | -977 | -988 | -1.009 | -994 | -1.159 | -1.118 | -1.007 | -130 | -482 | -696 | -1.406 |
| EBITDA | 739 | 1.149 | 1.214 | 1.352 | 1.090 | 961 | 1.295 | 1.222 | 959 | 1.697 | 1.551 | 365 | 530 | 473 |
| Depreciation & amort. | -78 | 89 | 83 | 19 | -64 | -40 | -40 | -40 | -40 | -40 | -35 | -38 | -17 | -97 |
| EBIT | 661 | 1.059 | 1.131 | 1.333 | 1.026 | 921 | 1.255 | 1.181 | 919 | 1.657 | 1.516 | 328 | 513 | 377 |
| Net financials | -54 | -84 | -61 | -34 | -30 | -43 | -105 | -67 | 34 | 31 | -114 | 3 | 19 | 2 |
| Profit before tax | 607 | 975 | 1.070 | 1.298 | 995 | 879 | 1.149 | 1.114 | 953 | 1.688 | 1.402 | 331 | 532 | 379 |
| Tax | 153 | 245 | 261 | 302 | 219 | 193 | 266 | 245 | 210 | 371 | 317 | 73 | 124 | 87 |
| Net profit | 455 | 731 | 809 | 996 | 776 | 685 | 883 | 869 | 744 | 1.316 | 1.085 | 257 | 408 | 292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.872 | 2.894 | 3.029 | 2.289 | 2.693 | 2.987 | 4.728 | 1.361 | 1.296 | 1.946 | 780 | 1.067 | 1.203 | 2.407 |
| Equity | 580 | 856 | 934 | 1.121 | 901 | 810 | 1.008 | 994 | 869 | 1.441 | 354 | 612 | 535 | 427 |
| Long-term debt | 148 | 242 | 264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82 | 114 | 1.095 |
| Short-term debt | 2.110 | 1.758 | 1.797 | 1.120 | 1.751 | 2.140 | 3.687 | 341 | 408 | 493 | 417 | 374 | 544 | 847 |
| Total debt | 2.257 | 2.001 | 2.061 | 1.120 | 1.751 | 2.140 | 3.687 | 341 | 408 | 493 | 417 | 455 | 659 | 1.942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Founder | Founder | 2000 | — | — |
EE Management | Management | 2012 | — | — |
LB Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Louise Lundbye Kiropraktor Holding ApS | Company | 100.0% | 100.0% | 2022 |
EMD HOLDING 2 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Demant | Founder | 0 companies |
| Ellen Elisabeth Demant | Management | 0 companies |
| Louise Borst Lundbye | Management | 0 companies |