| Revenue | DKK 1,5M | -7% |
| EBITDA | DKK 531K | -1% |
| Net profit | DKK 231K | -60% |
| Total assets | DKK 525K | -29% |
| Equity | DKK -1,1M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -105 | -67 | 163 | 11 | 80 | 51 | 343 | 520 | 733 | 857 | 1.074 | 1.484 | 1.653 | 1.544 |
| Staff expenses | -76 | -250 | -180 | -103 | -138 | -142 | -148 | -407 | -554 | -550 | -303 | -961 | -1.118 | -1.012 |
| EBITDA | -181 | -318 | -17 | -92 | -59 | -91 | 195 | 114 | 180 | 308 | 771 | 523 | 536 | 531 |
| Depreciation & amort. | -0 | -144 | -279 | -0 | -0 | -0 | -7 | -10 | -10 | -149 | -191 | -191 | -192 | -192 |
| EBIT | -181 | -462 | -296 | -92 | -59 | -91 | 188 | 104 | 170 | 159 | 580 | 332 | 344 | 340 |
| Net financials | -20 | -108 | -198 | -182 | -53 | -113 | -110 | -105 | -102 | -85 | -74 | -70 | -57 | -44 |
| Profit before tax | -202 | -570 | -494 | -274 | -112 | -204 | 78 | -1 | 67 | 74 | 506 | 262 | 287 | 296 |
| Tax | -50 | -0 | 50 | -0 | -0 | -0 | -39 | -70 | -0 | -0 | -0 | -0 | -285 | 65 |
| Net profit | -151 | -570 | -544 | -274 | -112 | -204 | 116 | 68 | 67 | 74 | 506 | 262 | 572 | 231 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 439 | 1.379 | 1.318 | 98 | 135 | 136 | 178 | 172 | 249 | 989 | 825 | 576 | 739 | 525 |
| Equity | -71 | -641 | -1.185 | -2.652 | -2.764 | -2.968 | -2.852 | -2.784 | -2.717 | -2.634 | -2.128 | -1.865 | -1.293 | -1.063 |
| Long-term debt | 0 | 0 | 2.397 | 2.639 | 2.756 | 2.889 | 2.851 | 2.733 | 2.665 | 2.813 | 2.163 | 1.972 | 1.117 | 975 |
| Short-term debt | 510 | 2.020 | 106 | 112 | 143 | 216 | 179 | 222 | 300 | 809 | 790 | 469 | 915 | 612 |
| Total debt | 510 | 2.020 | 2.502 | 2.751 | 2.899 | 3.105 | 3.030 | 2.956 | 2.966 | 3.623 | 2.953 | 2.442 | 2.032 | 1.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Founder | 2011 | — | — |
KØ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DRAAGRETSO HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Individual | 33.3% | 33.3% | 2011 | |
SKORSTENSFEJERDATA ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Martin Troelsen Pretzmann | Founder | 0 companies |
| Kim Østergaard | Management | 0 companies |
| Kurt Schmidt Marcussen | Board of Directors | 0 companies |
| Martin Holm Andersen | Board of Directors | 0 companies |
| Jens Otto Brandt | Board of Directors | 0 companies |
| Kim Weis Hansen | Chairman | 0 companies |