| Revenue | DKK -451K | -33% |
| EBITDA | DKK -1,5M | +44% |
| Net profit | DKK 7,2M | +250% |
| Total assets | DKK 247,2M | +3% |
| Equity | DKK 111,6M | +7% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.363 | -735 | -1.190 | -678 | -451 |
| Staff expenses | -1.149 | -1.225 | -824 | -1.981 | -1.040 |
| EBITDA | -2.512 | -1.960 | -2.014 | -2.659 | -1.491 |
| Depreciation & amort. | -18 | -0 | -0 | -0 | -14 |
| EBIT | -2.530 | -1.960 | -2.014 | -2.659 | -1.505 |
| Net financials | -36.862 | 89.233 | -7.351 | -3.103 | 8.772 |
| Profit before tax | -39.392 | 87.272 | -9.364 | -5.762 | 7.267 |
| Tax | 3.355 | 17.032 | -3.211 | -923 | 31 |
| Net profit | -42.746 | 70.241 | -6.154 | -4.839 | 7.236 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 437.112 | 385.500 | 295.132 | 240.251 | 247.195 |
| Equity | 401.030 | 355.271 | 109.179 | 104.340 | 111.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36.082 | 30.230 | 185.953 | 135.911 | 135.620 |
| Total debt | 36.082 | 30.230 | 185.953 | 135.911 | 135.620 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2008 |
| Former (1) | ||
AG Management | Management | 2008 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Mols Kabell | Management | 0 companies |
| Anders Grønborg | Management | 0 companies |
| Niels Elias Mols Kabell | Board of Directors | 0 companies |
| Magnus Mols Kabell | Board of Directors | 0 companies |
| Ruben Mols Jepsen | Board of Directors | 0 companies |
| Peter Yde | Chairman | 0 companies |