| Revenue | DKK 9,7M | -39% |
| EBITDA | DKK -4,5M | -48% |
| Net profit | DKK -4,3M | -42% |
| Total assets | DKK 20,1M | +0% |
| Equity | DKK 21K | -100% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 28.180 | 10.423 | 22.144 | 16.012 | 9.723 |
| Staff expenses | -24.773 | -23.410 | -18.913 | -19.030 | -14.190 |
| EBITDA | 3.407 | -12.987 | 3.231 | -3.018 | -4.467 |
| Depreciation & amort. | -506 | -537 | -564 | -361 | -150 |
| EBIT | 2.901 | -13.523 | 2.668 | -3.379 | -4.617 |
| Net financials | -125 | -183 | -308 | -348 | -495 |
| Profit before tax | 2.776 | -13.706 | 2.360 | -3.727 | -5.111 |
| Tax | 791 | -2.987 | 496 | -709 | -821 |
| Net profit | 1.985 | -10.719 | 1.864 | -3.018 | -4.291 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 28.870 | 32.160 | 31.199 | 20.169 | 20.112 |
| Equity | 9.845 | 9.726 | 11.590 | 8.572 | 21 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.853 | 22.434 | 19.609 | 11.597 | 20.091 |
| Total debt | 18.853 | 22.434 | 19.609 | 11.597 | 20.091 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
FR Audit | Audit | 2000 – 2004 |
PK Audit | Audit | 2004 – 2006 |
EM Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2015 – 2021 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2022 – 2025 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 2015 – 2020 | |
| Chairman | 2019 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2014 | |
| Company | 100% | 100% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Rützou | Audit | 0 companies |
| Per Kronborg Jensen | Audit | 0 companies |
| Erling Maidstone | Chief Executive Officer | 0 companies |
| Natascha Sofie Ancher | Board of Directors | 0 companies |
| Henrik Berger | Board of Directors | 0 companies |
| Paul Lacoppidan | Board of Directors | 0 companies |
| Carsten Vilhelmsen | Board of Directors | 0 companies |
| Morten Berger-Schøn | Board of Directors | 0 companies |
| Lars Knörr Henriksen | Board of Directors | 0 companies |
| Rune Berg Henriksen | Board of Directors | 0 companies |
| Michael Hansen | Chairman | 0 companies |
| Mark Tunow | Board of Directors | 0 companies |
| Henrik Ancher | Chairman | 0 companies |
| Julie Ancher Nørby | Board of Directors | 0 companies |
| Jesper Riis Kjærsgaard | Board of Directors | 0 companies |
| Jens Christian Milo | Chairman | 0 companies |