| Revenue | DKK 120K | -37% |
| EBITDA | DKK 81K | -32% |
| Net profit | DKK 72K | -21% |
| Total assets | DKK 474K | +10% |
| Equity | DKK 371K | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 185 | 202 | 315 | 266 | 237 | 213 | 309 | 182 | 200 | 164 | 286 | 190 | 120 |
| Staff expenses | -150 | -230 | -293 | -178 | -237 | -199 | -281 | -150 | -172 | -218 | -201 | -258 | -71 | -39 |
| EBITDA | 35 | -45 | -90 | 137 | 29 | 38 | -68 | 158 | 10 | -18 | -37 | 28 | 119 | 81 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 35 | -45 | -90 | 137 | 29 | 38 | -68 | 158 | 10 | -18 | -37 | 28 | 119 | 81 |
| Net financials | -1 | 0 | 0 | 1 | 0 | -8 | -3 | -22 | -27 | -2 | -0 | -15 | 0 | 11 |
| Profit before tax | 34 | -45 | -90 | 138 | 29 | 30 | -71 | 136 | -17 | -20 | -37 | 13 | 119 | 92 |
| Tax | 9 | -0 | -0 | 16 | 7 | 9 | -0 | 20 | 2 | -4 | -0 | -0 | 28 | 20 |
| Net profit | 25 | -45 | -90 | 122 | 22 | 21 | -71 | 116 | -19 | -16 | -37 | 13 | 91 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 426 | 379 | 205 | 498 | 558 | 487 | 486 | 734 | 671 | 497 | 519 | 447 | 433 | 474 |
| Equity | 192 | 147 | 57 | 180 | 202 | 223 | 151 | 267 | 248 | 233 | 196 | 209 | 300 | 371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 235 | 232 | 147 | 318 | 356 | 264 | 335 | 467 | 423 | 265 | 323 | 238 | 133 | 102 |
| Total debt | 235 | 232 | 147 | 318 | 356 | 264 | 335 | 467 | 423 | 265 | 323 | 238 | 133 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
TA Founder | Founder | 2003 | — | — |
SP | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERIK BRUUN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Michael Bruun | Chief Executive Officer | 0 companies |
| Tom Amby | Founder | 0 companies |
| Søren Peter Lund Andersen | Audit | 0 companies |
| Birgitte Koch Amby | Board of Directors | 0 companies |
| Elsa Margit Bruun Sørensen | Board of Directors | 0 companies |
| Bettina Iburg Bruun | Board of Directors | 0 companies |
| Søren Langli Sørensen | Chairman | 0 companies |