| Revenue | DKK 16,4M | +20% |
| EBITDA | DKK 3,5M | -21% |
| Net profit | DKK 2,7M | -16% |
| Total assets | DKK 15,7M | +29% |
| Equity | DKK 7,5M | +26% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.323 | 7.392 | 10.917 | 12.999 | 12.548 | 10.827 | 11.433 | 11.027 | 8.491 | 7.059 | 7.065 | 13.691 | 16.424 |
| Staff expenses | -5.225 | -6.315 | -8.665 | -10.050 | -10.050 | -10.134 | -9.228 | -8.401 | -7.814 | -5.643 | -6.277 | -9.281 | -12.945 |
| EBITDA | 2.098 | 1.077 | 2.252 | 2.949 | 1.209 | 693 | 2.206 | 2.626 | 677 | 1.416 | 788 | 4.410 | 3.467 |
| Depreciation & amort. | -46 | -59 | -94 | -164 | -165 | -239 | -288 | -457 | -500 | -475 | -501 | -329 | -205 |
| EBIT | 2.051 | 1.019 | 2.158 | 2.785 | 1.044 | 454 | 1.918 | 2.169 | 177 | 941 | 287 | 4.080 | 3.262 |
| Net financials | -21 | -560 | 195 | -1.597 | 149 | 4 | 0 | -1.046 | -19 | 28 | -10 | 31 | 177 |
| Profit before tax | 2.031 | 459 | 2.353 | 1.187 | 1.193 | 458 | 1.918 | 1.122 | 158 | 969 | 277 | 4.111 | 3.439 |
| Tax | 517 | 265 | 506 | 666 | 249 | 106 | 421 | 314 | 35 | 213 | 65 | 905 | 759 |
| Net profit | 1.513 | 194 | 1.847 | 522 | 943 | 351 | 1.497 | 809 | 123 | 756 | 211 | 3.206 | 2.680 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.801 | 4.965 | 6.916 | 7.914 | 7.105 | 7.716 | 6.763 | 7.678 | 9.089 | 9.352 | 3.919 | 12.215 | 15.717 |
| Equity | 2.041 | 2.235 | 4.082 | 2.804 | 3.347 | 3.690 | 3.776 | 4.585 | 4.708 | 5.464 | 2.725 | 5.931 | 7.467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 614 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.750 | 2.721 | 2.813 | 5.095 | 3.753 | 3.943 | 2.779 | 2.750 | 3.520 | 3.649 | 1.102 | 6.229 | 8.219 |
| Total debt | 2.750 | 2.721 | 2.813 | 5.095 | 3.753 | 3.943 | 2.779 | 2.750 | 4.134 | 3.649 | 1.102 | 6.229 | 8.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EI Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NMTB HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
M2OK ApS | Company | 20.0% | 20.0% | 2024 |
M2SK ApS | Company | 20.0% | 20.0% | 2024 |
LUFFE GROUP ApS | Company | 25.0% | 25.0% | 2015 |
LUFFE SUPPORT ApS | Company | 0.0% | 10.0% | 2014 |
FLØRNÆS GROUP ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Ivan Karlsson | Management | 0 companies |
| Oliver Wyrwik Karlsson | Board of Directors | 0 companies |
| Mikkel Thorlø Gundersen | Chairman | 0 companies |
| Jeanette Karlsson | Chairman | 0 companies |
| Jørgen Bille Larsen | Board of Directors | 0 companies |
| Sebastian Wyrwik Karlsson | Board of Directors | 0 companies |
| Jacob Eilsø | Chairman | 0 companies |
| Søren Mølbak | Board of Directors | 0 companies |
| Henrik Kurt Braase Flørnæs | Chairman | 0 companies |