| Revenue | DKK 418K | +9% |
| EBITDA | DKK -82K | +39% |
| Net profit | DKK -168K | +12% |
| Total assets | DKK 1,8M | -8% |
| Equity | DKK 1,7M | -9% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 735 | 808 | 551 | 385 | 418 |
| Staff expenses | -472 | -405 | -454 | -520 | -501 |
| EBITDA | 263 | 403 | 97 | -135 | -82 |
| Depreciation & amort. | -86 | -93 | -91 | -114 | -129 |
| EBIT | 177 | 310 | 6 | -249 | -212 |
| Net financials | 0 | -1 | -2 | 4 | -4 |
| Profit before tax | 177 | 309 | 5 | -245 | -216 |
| Tax | 39 | 68 | 2 | -54 | -48 |
| Net profit | 138 | 241 | 3 | -191 | -168 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.268 | 2.410 | 2.350 | 1.981 | 1.820 |
| Equity | 1.782 | 2.013 | 2.016 | 1.825 | 1.657 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 434 | 307 | 243 | 119 | 163 |
| Total debt | 434 | 307 | 243 | 119 | 163 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2007 | |
| Former (3) | ||
| Chairman | 2018 – 2020 | |
| Chairman | 2007 – 2008 | |
| Chairman | 2008 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Moestrup | Management | 0 companies |
| Hans Schmidt-Hansen | Chairman | 0 companies |
| Mette Schmidt-Hansen | Chairman | 0 companies |
| Torben Kristian Mols | Board of Directors | 0 companies |
| Erik Moestrup | Board of Directors | 0 companies |
| Mikkel Nordkvist | Chairman | 0 companies |