| Revenue | DKK 477,6M | +176% |
| EBITDA | DKK 147,2M | +27% |
| Net profit | DKK 117,5M | +26% |
| Total assets | DKK 349,8M | -5% |
| Equity | DKK 194,4M | +28% |
| Employees | 77 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.485 | 24.111 | 30.003 | 8.958 | 30.446 | 40.375 | 36.078 | 35.000 | 68.885 | 66.855 | 135.636 | 173.328 | 477.635 |
| Staff expenses | -13.591 | -15.689 | -17.807 | -24.278 | -31.531 | -32.713 | -30.881 | -31.124 | -34.259 | -38.677 | -43.809 | -56.817 | -62.935 |
| EBITDA | 1.894 | 8.422 | 12.196 | -15.320 | -1.085 | 7.662 | 4.871 | 3.876 | 34.552 | 28.160 | 91.683 | 115.948 | 147.219 |
| Depreciation & amort. | 5.826 | -72 | -201 | -231 | -234 | -283 | -382 | -390 | -384 | -1.618 | -1.657 | -1.699 | -1.797 |
| EBIT | -3.932 | 8.350 | 11.995 | -15.551 | -1.319 | 7.379 | 4.489 | 3.486 | 34.168 | 26.542 | 90.026 | 114.249 | 145.422 |
| Net financials | -2 | 5 | -152 | -149 | -1.795 | -108 | -57 | -38 | -177 | -404 | 2.698 | 6.187 | 5.692 |
| Profit before tax | -3.934 | 8.355 | 11.843 | -15.700 | -3.114 | 7.271 | 4.432 | 3.448 | 33.991 | 26.138 | 92.724 | 120.436 | 151.114 |
| Tax | 480 | 2.058 | 2.741 | -3.391 | -660 | 1.625 | 992 | 773 | 7.478 | 6.021 | 20.754 | 26.829 | 33.636 |
| Net profit | -4.414 | 6.297 | 9.102 | -12.309 | -2.454 | 5.646 | 3.440 | 2.675 | 26.513 | 20.117 | 71.970 | 93.607 | 117.478 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.885 | 48.368 | 69.911 | 64.791 | 63.292 | 58.697 | 66.369 | 69.545 | 113.273 | 145.819 | 324.582 | 368.172 | 349.774 |
| Equity | 27.268 | 33.565 | 42.667 | 30.358 | 27.904 | 33.550 | 36.990 | 39.665 | 66.178 | 86.295 | 158.265 | 151.872 | 194.350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 274 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.426 | 14.641 | 26.686 | 19.008 | 25.771 | 21.462 | 26.698 | 27.617 | 45.642 | 59.262 | 165.898 | 188.583 | 125.426 |
| Total debt | 16.426 | 14.803 | 26.686 | 19.008 | 25.771 | 21.462 | 26.972 | 27.617 | 45.642 | 59.262 | 165.898 | 188.583 | 125.426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP Management | Management | 2013 | — | — |
IR Management | Management | 2025 | — | — |
EK Management | Management | 2008 | — | — |
SS Management | Management | 2017 | — | — |
BC Management | Management | 2009 | — | — |
EC Management | Management | 2020 | — | — |
EP | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Björn Peter Lagerlöf | Management | 0 companies |
| Ilya Rikhter | Management | 0 companies |
| Elo Kristiansen | Management | 0 companies |
| Sverre Smemo | Management | 0 companies |
| Bo Carl Thomas Örtenberg | Management | 0 companies |
| Erik Christensen | Management | 0 companies |
| EMERSON PROCESS MANAGEMENT AB | Founder | 0 companies |
| Erik Langeland | Board of Directors | 0 companies |
| Maibritt Due Müller | Board of Directors | 0 companies |
| Patrick Camille Valere Deruytter | Chairman | 0 companies |
| Kari Johani Seppänen | Board of Directors | 0 companies |
| Lars Peter Larsson | Chairman | 0 companies |
| Derek Leonard Farr | Chairman | 0 companies |
| Shaun Patrick Taylor | Chairman | 0 companies |
| Willy Gerard Edmond Vandormael | Chairman | 0 companies |
| Roeland Van Doren | Chairman | 0 companies |