| Revenue | DKK 3,8M | -28% |
| EBITDA | DKK -471K | -126% |
| Net profit | DKK -780K | -165% |
| Total assets | DKK 1,6M | -51% |
| Equity | DKK 211K | -88% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 3.226 | 3.858 | 4.332 | 5.265 | 3.811 |
| Staff expenses | -2.177 | -2.555 | -3.136 | -3.456 | -4.734 |
| EBITDA | 1.049 | 1.302 | 1.196 | 1.809 | -471 |
| Depreciation & amort. | -116 | -122 | -143 | -145 | 299 |
| EBIT | 933 | 1.181 | 1.053 | 1.664 | -770 |
| Net financials | -48 | -59 | -79 | -110 | 4 |
| Profit before tax | 886 | 1.121 | 974 | 1.554 | -766 |
| Tax | 205 | 252 | 224 | 352 | 14 |
| Net profit | 681 | 869 | 749 | 1.202 | -780 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 2.293 | 3.373 | 2.956 | 3.138 | 1.550 |
| Equity | 1.170 | 1.439 | 1.389 | 1.791 | 211 |
| Long-term debt | 199 | 255 | 226 | 358 | 0 |
| Short-term debt | 924 | 1.680 | 1.341 | 989 | 1.339 |
| Total debt | 1.123 | 1.934 | 1.567 | 1.347 | 1.339 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
EA Management | Management | 2023 – 2025 |
ME Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2011 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eske Aagaard Højer | Management | 0 companies |
| Mette Erbs | Management | 0 companies |
| Ole Vedel Rasmussen | Board of Directors | 0 companies |
| Ann Sophie Skov Vaagensø | Board of Directors | 0 companies |
| Sabine Förderer | Chairman | 0 companies |