| Revenue | DKK 3,8M | +8% |
| EBITDA | DKK 2,4M | -1% |
| Net profit | DKK 1,4M | +6% |
| Total assets | DKK 28,1M | -22% |
| Equity | DKK 3,6M | +63% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.246 | 39.742 | 5.046 | 4.142 | 3.223 | 6.026 | 4.583 | 2.146 | -879 | 1.606 | 2.776 | 3.473 | 3.760 |
| Staff expenses | -15.366 | -13.381 | -10.756 | -11.489 | -10.198 | -12.682 | -12.066 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.500 | 2.514 | 2.734 | 1.531 | 451 | 3.118 | 1.911 | -312 | -3.912 | -1.530 | -44 | 2.479 | 2.444 |
| Depreciation & amort. | -0 | -707 | -337 | -382 | -313 | -343 | -314 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.500 | 1.807 | 2.397 | 1.149 | 138 | 2.775 | 1.597 | -312 | -3.912 | -1.530 | -44 | 2.479 | 2.444 |
| Net financials | -6.361 | 2.719 | -347 | 755 | 659 | 249 | 704 | 989 | 8 | -128 | 15.351 | -827 | -662 |
| Profit before tax | -2.861 | 4.527 | 2.050 | 1.904 | 797 | 3.024 | 2.300 | 677 | -3.904 | -1.658 | -15.711 | 1.652 | 1.782 |
| Tax | 1.212 | 906 | 440 | 84 | 196 | 726 | 507 | 141 | -1.002 | -277 | -691 | 333 | 385 |
| Net profit | -4.074 | 3.621 | 1.610 | 1.819 | 602 | 2.298 | 1.794 | 535 | -2.902 | -1.381 | -15.019 | 1.319 | 1.397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.967 | 55.594 | 44.697 | 43.444 | 29.918 | 43.525 | 36.953 | 34.959 | 32.739 | 31.833 | 24.390 | 35.952 | 28.119 |
| Equity | 18.841 | 22.544 | 24.154 | 19.973 | 14.575 | 16.873 | 18.667 | 19.202 | 16.300 | 14.919 | -100 | 2.219 | 3.616 |
| Long-term debt | 0 | 0 | 0 | 2.311 | 1.642 | 1.695 | 1.748 | 237 | 619 | 2.841 | 11.164 | 14.881 | 12.428 |
| Short-term debt | 29.685 | 31.754 | 18.871 | 21.265 | 13.661 | 24.470 | 16.396 | 13.498 | 15.341 | 14.047 | 13.261 | 18.751 | 11.695 |
| Total debt | 29.685 | 31.754 | 18.871 | 21.265 | 13.661 | 24.470 | 16.396 | 13.735 | 15.960 | 16.888 | 24.425 | 33.633 | 24.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERTEC HOLDING A/S | Company | 50.0% | 50.0% | 2023 |
Siemor Holding ApS | Company | 20.0% | 20.0% | 2023 |
Elbak Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Martinussen | Management | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Henrik Esam Mahaini | Board of Directors | 0 companies |
| Inge Hinnerskov | Board of Directors | 0 companies |
| Henrik Steen Jensen | Chairman | 0 companies |