| Revenue | DKK 2,4M | -37% |
| EBITDA | DKK 3,3M | -4% |
| Net profit | DKK 2,9M | +62% |
| Total assets | DKK 42,7M | +1% |
| Equity | DKK 13,4M | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.124 | 1.863 | 2.120 | 1.463 | 1.808 | 3.943 | 2.873 | 4.348 | 5.513 | 10.301 | 1.094 | 2.483 | 3.861 | 2.449 |
| Staff expenses | -491 | -46 | -537 | -107 | -57 | -282 | -284 | -775 | -1.182 | -2.282 | -483 | -474 | -647 | -356 |
| EBITDA | 582 | 1.927 | -2.981 | -4.277 | 1.684 | 3.863 | 2.342 | 2.936 | 1.963 | 3.307 | 1.177 | 2.020 | 3.406 | 3.272 |
| Depreciation & amort. | -0 | -0 | 1 | 13 | 13 | -12 | -12 | -41 | -74 | -74 | -30 | -30 | -0 | -0 |
| EBIT | 582 | 1.927 | -2.982 | -4.290 | 1.672 | 3.851 | 2.329 | 2.895 | 1.889 | 3.234 | 1.147 | 1.990 | 3.406 | 3.272 |
| Net financials | -1.386 | -1.346 | -1.232 | -654 | 2.719 | -804 | -628 | -293 | -475 | -744 | -1.102 | -1.114 | -1.192 | -192 |
| Profit before tax | -804 | 580 | -4.214 | -4.943 | 4.391 | 3.046 | 1.701 | 2.601 | 1.414 | 2.489 | 45 | 875 | 2.214 | 3.080 |
| Tax | -114 | -363 | -992 | -1.043 | 263 | 673 | 390 | 554 | 306 | 586 | -31 | 366 | 437 | 199 |
| Net profit | -690 | 943 | -3.222 | -3.900 | 4.128 | 2.373 | 1.310 | 2.047 | 1.108 | 1.903 | 76 | 509 | 1.777 | 2.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.982 | 40.915 | 35.629 | 30.417 | 30.466 | 37.045 | 38.073 | 39.130 | 44.418 | 50.239 | 45.054 | 42.715 | 42.300 | 42.701 |
| Equity | 2.537 | 3.480 | 258 | -3.642 | 486 | 2.784 | 3.989 | 5.979 | 6.977 | 8.767 | 8.632 | 9.023 | 10.677 | 13.423 |
| Long-term debt | 13.090 | 12.807 | 23.144 | 23.152 | 23.118 | 28.438 | 28.093 | 27.942 | 27.549 | 32.216 | 26.084 | 25.664 | 24.518 | 17.156 |
| Short-term debt | 21.143 | 20.779 | 9.397 | 9.288 | 5.239 | 3.851 | 3.503 | 2.427 | 7.027 | 6.206 | 7.639 | 5.177 | 4.269 | 9.816 |
| Total debt | 34.232 | 33.585 | 32.541 | 32.440 | 28.357 | 32.289 | 31.596 | 30.369 | 34.576 | 38.422 | 33.723 | 30.841 | 28.787 | 26.972 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 20.0% | 10.0% | 2007 | |
| Individual | 20.0% | 10.0% | 2007 | |
| Individual | 20.0% | 10.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Else Mejer Laursen | Management | 0 companies |
| Maibrit Busch Laursen | Board of Directors | 0 companies |
| Anders Peter Laursen | Chairman | 0 companies |