| Revenue | DKK 1,8M | +14% |
| EBITDA | DKK 1,4M | +37% |
| Net profit | DKK 556K | +140% |
| Total assets | DKK 27M | +1% |
| Equity | DKK 25M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.003 | 8.757 | 9.005 | 1.627 | 1.847 |
| Staff expenses | -7.276 | -7.491 | -602 | -631 | -484 |
| EBITDA | 4.670 | 1.267 | 8.403 | 996 | 1.363 |
| Depreciation & amort. | -1.244 | -1.345 | -683 | -683 | -683 |
| EBIT | 3.427 | -78 | 7.720 | 313 | 680 |
| Net financials | -362 | -378 | -68 | -15 | 33 |
| Profit before tax | 3.065 | -456 | 7.653 | 297 | 713 |
| Tax | 674 | -101 | 1.673 | 66 | 158 |
| Net profit | 2.391 | -355 | 5.979 | 231 | 556 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 39.734 | 36.798 | 26.781 | 26.720 | 27.040 |
| Equity | 19.003 | 18.248 | 24.228 | 24.459 | 25.015 |
| Long-term debt | 9.864 | 8.661 | 0 | 0 | 0 |
| Short-term debt | 9.227 | 9.889 | 1.398 | 1.106 | 942 |
| Total debt | 19.092 | 18.550 | 1.398 | 1.106 | 942 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Management | Management | 2008 |
EM Founder | Founder | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (1) | ||
| Board of Directors | 2008 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Sørensen | Management | 0 companies |
| Else Meibom | Founder | 0 companies |
| Bente Meibom | Board of Directors | 0 companies |
| Christoffer Meibom Sørensen | Board of Directors | 0 companies |
| Cecilie Meibom Sørensen | Board of Directors | 0 companies |