| Revenue | DKK 312M | -21% |
| EBITDA | DKK 606K | -95% |
| Net profit | DKK -8M | -709% |
| Total assets | DKK 175,8M | -22% |
| Equity | DKK 103,2M | +13% |
| Employees | 87 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.419 | 58.581 | 63.645 | 79.340 | 102.953 | 73.343 | 77.934 | 107.405 | 398.031 | 494.222 | 394.287 | 312.016 |
| Staff expenses | -11.213 | -30.353 | -33.531 | -41.477 | -54.081 | -55.701 | -57.487 | -60.073 | -66.579 | -74.415 | -66.863 | -58.712 |
| EBITDA | 16.206 | 28.228 | 30.114 | 37.863 | 48.872 | 17.642 | 20.446 | 47.332 | 31.133 | 48.938 | 11.294 | 606 |
| Depreciation & amort. | -4.012 | 5.472 | 8.497 | 13.612 | -17.024 | -15.949 | -17.226 | -16.916 | -16.805 | -15.101 | -12.907 | -10.622 |
| EBIT | 12.194 | 22.757 | 21.616 | 24.250 | 31.847 | 1.693 | 3.220 | 30.416 | 14.328 | 33.837 | -1.613 | -10.016 |
| Net financials | -642 | -263 | -883 | -987 | -1.044 | -1.299 | -1.070 | -745 | -1.352 | 5.380 | 425 | -74 |
| Profit before tax | 11.552 | 22.494 | 20.733 | 23.263 | 30.803 | 394 | 2.150 | 29.671 | 12.976 | 39.217 | -1.188 | -10.090 |
| Tax | 2.772 | 5.517 | 4.802 | 5.116 | 6.783 | 13 | 556 | 6.579 | 2.873 | 8.645 | -203 | -2.124 |
| Net profit | 8.779 | 16.976 | 15.932 | 18.148 | 24.020 | 381 | 1.594 | 23.092 | 10.103 | 30.572 | -985 | -7.966 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74.260 | 75.425 | 118.529 | 149.630 | 151.347 | 139.604 | 159.540 | 158.321 | 237.493 | 279.449 | 226.453 | 175.828 |
| Equity | 46.397 | 48.431 | 56.902 | 56.133 | 56.700 | 57.081 | 58.675 | 81.767 | 76.870 | 107.442 | 91.457 | 103.244 |
| Long-term debt | 0 | 1.658 | 21.117 | 29.727 | 30.651 | 34.020 | 25.532 | 19.946 | 72.404 | 47.158 | 34.540 | 33.725 |
| Short-term debt | 27.863 | 23.157 | 38.003 | 62.270 | 62.496 | 47.502 | 74.583 | 55.518 | 86.229 | 122.320 | 98.940 | 38.549 |
| Total debt | 27.863 | 24.815 | 59.120 | 91.997 | 93.147 | 81.523 | 100.114 | 75.464 | 158.633 | 169.478 | 133.480 | 72.275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2002 | — | — |
HF Management | Management | 2001 | — | — |
KE Management | Management | 2011 | — | — |
JS Management | Management | 2008 | — | — |
RA Management | Management | 2010 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMTELLE HOLDINGS ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Poul-Erik Jakobsen | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Kenn Eriksen Byllemos | Management | 0 companies |
| Jane Skyum | Management | 0 companies |
| Raphe Alun Langdon | Management | 0 companies |
| Kerry Anderson | Chief Executive Officer | 0 companies |
| Jonathan Barclay Whisker | Board of Directors | 0 companies |
| Mads Ambrosius Høgfeldt | Board of Directors | 0 companies |
| Raphe Alun Langdon | Board of Directors | 0 companies |
| Henrik Thal Jantzen | Board of Directors | 0 companies |
| Nigel Edward Melville | Board of Directors | 0 companies |
| Lynsey Mcminimee | Chairman | 0 companies |
| Karsten Dybkær Kristensen | Board of Directors | 0 companies |
| George Henry Plati Brown | Board of Directors | 0 companies |
| Anders Bjerre Lavesen | Board of Directors | 0 companies |
| Dr. Ulrich Lossen | Board of Directors | 0 companies |
| Christian Løche Andersen | Board of Directors | 0 companies |
| Anthony Rodgers | Chairman | 0 companies |
| Jan Høgenhoff Eriksen | Board of Directors | 0 companies |
| Michael Egede Budtz | Board of Directors | 0 companies |
| David Edward Simpson | Board of Directors | 0 companies |
| Paulus Henricus Petrus Naastepad | Board of Directors | 0 companies |