| Revenue | DKK 9,5M | +28% |
| EBITDA | DKK 1,6M | +44% |
| Net profit | DKK 1,2M | +54% |
| Total assets | DKK 7,5M | +7% |
| Equity | DKK 1,6M | +43% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.457 | 8.219 | 9.729 | 7.375 | 9.461 |
| Staff expenses | -4.932 | -5.854 | -6.126 | -6.278 | -7.882 |
| EBITDA | 2.524 | 2.365 | 3.603 | 1.096 | 1.580 |
| Depreciation & amort. | -28 | -32 | -30 | -25 | -30 |
| EBIT | 2.496 | 2.333 | 3.573 | 1.071 | 1.550 |
| Net financials | -22 | -97 | 195 | -67 | -8 |
| Profit before tax | 2.474 | 2.236 | 3.767 | 1.003 | 1.541 |
| Tax | 567 | 510 | 829 | 232 | 351 |
| Net profit | 1.907 | 1.726 | 2.939 | 772 | 1.190 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.298 | 7.902 | 9.544 | 7.001 | 7.506 |
| Equity | 2.207 | 2.033 | 3.271 | 1.143 | 1.633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.994 | 5.731 | 6.144 | 5.793 | 5.775 |
| Total debt | 5.994 | 5.731 | 6.144 | 5.793 | 5.775 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2010 |
| Former (1) | ||
AG Audit | Audit | 2007 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Grethe Hansen | Audit | 0 companies |
| Erik Mortensen Bryld | Management | 0 companies |
| Finn Skadkær Pedersen | Chairman | 0 companies |