| Revenue | DKK 7,5M | +306% |
| EBITDA | DKK 3,2M | +1257% |
| Net profit | DKK 2,4M | +5063% |
| Total assets | DKK 9,7M | +3% |
| Equity | DKK 4M | +146% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.888 | 1.263 | 1.522 | 1.605 | 1.320 | 1.323 | 1.205 | 1.851 | 7.522 |
| Staff expenses | -1.364 | -983 | -1.115 | -1.163 | -1.091 | -1.196 | -1.113 | -1.615 | -4.314 |
| EBITDA | 524 | 280 | 407 | 443 | 230 | 127 | 92 | 236 | 3.207 |
| Depreciation & amort. | 174 | -174 | -44 | -20 | -41 | -41 | -49 | -115 | -164 |
| EBIT | 350 | 106 | 363 | 422 | 189 | 86 | 43 | 121 | 3.043 |
| Net financials | -40 | -45 | -56 | -28 | -25 | -27 | -17 | -62 | -18 |
| Profit before tax | 310 | 82 | 308 | 394 | 163 | 59 | 26 | 60 | 3.025 |
| Tax | 95 | 10 | 78 | 93 | 37 | 14 | 6 | 14 | 667 |
| Net profit | 214 | 71 | 229 | 301 | 127 | 46 | 20 | 46 | 2.358 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.951 | 3.476 | 3.139 | 3.344 | 2.938 | 3.036 | 3.087 | 9.438 | 9.707 |
| Equity | 1.196 | 1.267 | 1.497 | 1.798 | 1.625 | 1.545 | 1.565 | 1.611 | 3.969 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 246 |
| Short-term debt | 1.755 | 2.208 | 1.642 | 1.546 | 1.313 | 1.491 | 1.522 | 7.736 | 5.487 |
| Total debt | 1.755 | 2.208 | 1.642 | 1.546 | 1.313 | 1.491 | 1.522 | 7.826 | 5.732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ricaro Holding ApS | Company | 33.3% | 33.3% | 2016 |
BEM HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Marius Madsen | Management | 0 companies |