| Revenue | DKK 3,3M | -2% |
| EBITDA | DKK -376K | -53% |
| Net profit | DKK -564K | +24% |
| Total assets | DKK 8,4M | -19% |
| Equity | DKK 6,2M | +173% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.780 | 4.604 | 6.163 | 6.114 | 7.202 | 5.760 | 5.720 | 5.244 | 6.674 | 5.835 | 4.229 | 3.344 | 3.275 |
| Staff expenses | -3.987 | -3.617 | -4.263 | -4.576 | -4.710 | -4.336 | -3.832 | -4.165 | -4.309 | -4.406 | -6.337 | -3.544 | -3.558 |
| EBITDA | 1.793 | 988 | 1.899 | 1.538 | 2.492 | 1.424 | 1.884 | 943 | 2.365 | 1.429 | -2.229 | -246 | -376 |
| Depreciation & amort. | -234 | -223 | -236 | -263 | -242 | -140 | -189 | -95 | -79 | -71 | -161 | -179 | -144 |
| EBIT | 1.559 | 765 | 1.663 | 1.274 | 2.249 | 1.284 | 1.696 | 848 | 2.287 | 1.357 | -2.391 | -425 | -520 |
| Net financials | 204 | 228 | 376 | 408 | 330 | 181 | 160 | 101 | 59 | 486 | -627 | -538 | -291 |
| Profit before tax | 1.763 | 993 | 2.039 | 1.683 | 2.580 | 1.465 | 1.855 | 948 | 2.345 | 1.843 | -3.018 | -963 | -812 |
| Tax | 445 | 251 | 504 | 399 | 571 | 326 | 408 | 212 | 519 | 409 | -655 | -220 | -248 |
| Net profit | 1.318 | 742 | 1.535 | 1.284 | 2.008 | 1.138 | 1.447 | 736 | 1.826 | 1.435 | -2.363 | -742 | -564 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.255 | 7.795 | 9.672 | 11.176 | 11.924 | 12.078 | 13.796 | 14.167 | 16.173 | 9.058 | 11.188 | 10.346 | 8.396 |
| Equity | 6.100 | 5.843 | 7.378 | 7.662 | 9.170 | 9.808 | 10.756 | 10.992 | 12.318 | 6.815 | 3.018 | 2.275 | 6.211 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 284 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.155 | 1.952 | 2.284 | 3.512 | 2.753 | 2.103 | 2.942 | 2.993 | 3.534 | 2.210 | 7.944 | 8.070 | 2.185 |
| Total debt | 2.155 | 1.952 | 2.284 | 3.512 | 2.753 | 2.103 | 2.942 | 3.083 | 3.818 | 2.210 | 7.944 | 8.070 | 2.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2024 | — | — |
JW Audit | Audit | 2003 | — | — |
SF Management | Management | 2022 | — | — |
MH Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMCERA FINANCE ApS | Company | 100.0% | 100.0% | 2022 |
LÆRKESEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Frost Bækgaard Kjeldsen | Management | 0 companies |
| Jan Wenzell | Audit | 0 companies |
| Søren Frost Bækgaard Kjeldsen | Management | 0 companies |
| Mette Hill Lærkesen | Founder | 0 companies |
| Carsten Greiffenberg | Chairman | 0 companies |