| Revenue | DKK 3,1M | +7% |
| EBITDA | DKK 1,2M | -19% |
| Net profit | DKK 758K | -18% |
| Total assets | DKK 5,1M | +15% |
| Equity | DKK 883K | +15% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 712 | -1.245 | 1.661 | 1.450 | 1.739 | 1.540 | 1.368 | 584 | 704 | 1.270 | 1.241 | 1.905 | 2.922 | 3.112 |
| Staff expenses | -591 | -701 | -786 | -763 | -777 | -1.133 | -1.007 | -699 | -697 | -1.099 | -1.543 | -1.634 | -1.481 | -1.947 |
| EBITDA | 121 | -387 | 875 | 687 | 961 | 406 | 360 | -115 | 7 | 172 | -301 | 271 | 1.441 | 1.165 |
| Depreciation & amort. | 60 | -79 | -60 | -38 | -31 | -54 | -56 | -39 | -38 | -38 | -57 | -108 | -114 | -101 |
| EBIT | 61 | -465 | 816 | 649 | 930 | 352 | 304 | -154 | -31 | 134 | -358 | 164 | 1.327 | 1.064 |
| Net financials | -45 | -47 | -18 | -21 | -21 | -29 | -27 | -40 | -39 | -66 | -80 | -147 | -140 | -93 |
| Profit before tax | 17 | -212 | 798 | 628 | 909 | 323 | 278 | -195 | -70 | 68 | -438 | 17 | 1.187 | 971 |
| Tax | 2 | 107 | 197 | 149 | 201 | 72 | 61 | -43 | -15 | 15 | -96 | 9 | 264 | 213 |
| Net profit | 14 | -318 | 602 | 479 | 708 | 251 | 216 | -152 | -56 | 52 | -342 | 8 | 922 | 758 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.734 | 2.724 | 2.585 | 2.751 | 2.871 | 3.755 | 3.142 | 2.349 | 2.160 | 2.570 | 3.591 | 3.483 | 4.410 | 5.051 |
| Equity | 254 | 572 | 874 | 753 | 1.061 | 712 | 728 | 577 | 521 | 177 | -165 | -157 | 766 | 883 |
| Long-term debt | 120 | -75 | 47 | 0 | 0 | 0 | 0 | 0 | 22 | 22 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.351 | -2.071 | 1.662 | 1.995 | 1.793 | 3.033 | 2.413 | 1.772 | 1.618 | 2.371 | 3.756 | 3.639 | 3.571 | 4.118 |
| Total debt | 1.470 | -2.146 | 1.709 | 1.995 | 1.793 | 3.033 | 2.413 | 1.772 | 1.639 | 2.393 | 3.756 | 3.639 | 3.571 | 4.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Founder | Founder | 2002 | — | — |
BJ Audit | Audit | 2012 | — | — |
ES Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emsi Holding ApS | Company | 100.0% | 100.0% | 2025 |
IKH ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Siggaard | Founder | 0 companies |
| Bent Jørgen Thomsen | Audit | 0 companies |
| Emil Siggaard | Management | 0 companies |