| Revenue | DKK 3,3M | -36% |
| EBITDA | DKK 495K | -48% |
| Net profit | DKK 355K | -50% |
| Total assets | DKK 5,2M | -16% |
| Equity | DKK 2M | -51% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.328 | 6.009 | 7.130 | 6.436 | 2.309 | 2.597 | 2.197 | 1.700 | 2.662 | 3.566 | 4.175 | 5.234 | 3.332 |
| Staff expenses | -1.817 | -1.735 | -2.798 | -2.145 | -1.753 | -1.584 | -1.621 | -1.275 | -1.478 | -2.461 | -3.092 | -4.290 | -2.837 |
| EBITDA | 577 | 633 | 382 | 517 | 556 | 1.013 | 576 | 425 | 1.159 | 1.105 | 1.083 | 945 | 495 |
| Depreciation & amort. | 137 | 156 | 175 | 174 | 169 | -176 | -82 | -85 | -84 | -87 | -146 | -132 | -145 |
| EBIT | 441 | 477 | 207 | 343 | 387 | 837 | 494 | 340 | 1.075 | 1.018 | 937 | 813 | 350 |
| Net financials | 55 | 74 | 55 | 41 | 44 | 47 | 98 | 44 | 44 | 36 | 107 | 106 | 116 |
| Profit before tax | 474 | 551 | 262 | 384 | 431 | 884 | 592 | 383 | 1.120 | 1.054 | 1.044 | 919 | 466 |
| Tax | 119 | 128 | 67 | 92 | 112 | 195 | 131 | 85 | 247 | 232 | 230 | 203 | 111 |
| Net profit | 355 | 422 | 195 | 292 | 319 | 689 | 462 | 298 | 873 | 822 | 813 | 716 | 355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.371 | 2.717 | 3.119 | 2.431 | 2.640 | 3.162 | 3.030 | 2.387 | 3.463 | 4.370 | 5.052 | 6.164 | 5.189 |
| Equity | 1.088 | 1.511 | 906 | 1.198 | 1.517 | 2.206 | 1.168 | 966 | 1.839 | 2.660 | 3.474 | 4.190 | 2.044 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.180 | 1.135 | 2.157 | 1.199 | 1.086 | 916 | 1.822 | 1.379 | 1.582 | 1.658 | 1.520 | 1.897 | 3.051 |
| Total debt | 1.180 | 1.135 | 2.157 | 1.199 | 1.086 | 916 | 1.822 | 1.379 | 1.582 | 1.658 | 1.520 | 1.897 | 3.051 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TØMRER MØLLER HOLDING ApS | Company | 66.7% | 66.7% | 2024 |
Mikkel Baller Holding ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Møller Kristensen | Management | 0 companies |
| Valther Vestergaard | Board of Directors | 0 companies |
| Anna Marie Skarregaard | Chairman | 0 companies |
| Mikkel Hovgaard Lauridsen | Board of Directors | 0 companies |