| Revenue | DKK 9,3M | +18% |
| EBITDA | DKK 3,8M | +29% |
| Net profit | DKK 1,6M | +198% |
| Total assets | DKK 16,8M | -2% |
| Equity | DKK 4,9M | +41% |
| Employees | 39 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.268 | 6.376 | 6.352 | 7.898 | 9.321 |
| Staff expenses | -5.082 | -5.382 | -4.684 | -4.953 | -5.523 |
| EBITDA | 1.186 | 994 | 1.668 | 2.945 | 3.797 |
| Depreciation & amort. | -1.446 | -1.837 | -1.759 | -1.665 | -1.164 |
| EBIT | -261 | -843 | -91 | 1.280 | 2.633 |
| Net financials | -171 | -174 | -272 | -591 | -559 |
| Profit before tax | -431 | -1.017 | -363 | 689 | 2.074 |
| Tax | 21 | -234 | -77 | 148 | 458 |
| Net profit | -452 | -783 | -286 | 541 | 1.615 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.363 | 10.917 | 15.766 | 17.117 | 16.844 |
| Equity | 1.806 | 1.023 | 736 | 3.482 | 4.893 |
| Long-term debt | 2.358 | 4.276 | 9.020 | 7.400 | 6.247 |
| Short-term debt | 4.875 | 5.527 | 5.966 | 6.044 | 5.054 |
| Total debt | 7.233 | 9.803 | 14.986 | 13.444 | 11.301 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2012 |
| Former (1) | ||
JB Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
KF | Chairman | 2011 – 2013 |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2020 – 2025 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 2015 – 2022 | |
| Chairman | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bøye Thomsen | Chief Executive Officer | 0 companies |
| Emil Mark Nørholm | Management | 0 companies |
| Kim Foss | Chairman | 0 companies |
| Jacob Martens Birkbøll | Board of Directors | 0 companies |
| Jesper Stoltenberg-Mathiesen | Board of Directors | 0 companies |
| Jens Jacob Aaes | Chairman | 0 companies |
| Jesper Andreasen | Board of Directors | 0 companies |
| Christian Kirk Zøllner | Chairman | 0 companies |