| Revenue | DKK 3,3M | +127% |
| EBITDA | DKK 1,4M | +97% |
| Net profit | DKK 974K | +76% |
| Total assets | DKK 3,4M | +118% |
| Equity | DKK 2,1M | +85% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.454 | 5.058 | 3.077 | 2.451 | 3.501 | 2.771 | 1.872 | 1.429 | 1.878 | 1.635 | 2.897 | 2.722 | 1.451 | 3.295 |
| Staff expenses | -737 | -3.311 | -1.812 | -2.247 | -3.059 | -3.059 | -1.045 | -966 | -745 | -1.108 | -1.551 | -2.322 | -735 | -1.881 |
| EBITDA | 717 | 1.747 | 1.265 | 204 | 442 | 669 | 827 | 463 | 1.133 | 526 | 1.347 | 400 | 716 | 1.415 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -163 |
| EBIT | 717 | 1.747 | 1.265 | 204 | 442 | 669 | 827 | 463 | 1.133 | 526 | 1.347 | 400 | 716 | 1.251 |
| Net financials | -1 | -1 | -10 | -3 | -1 | -0 | 1 | 1 | -2 | -6 | -14 | 2 | -5 | -1 |
| Profit before tax | 716 | 1.746 | 1.255 | 201 | 441 | 669 | 828 | 464 | 1.131 | 520 | 1.333 | 402 | 711 | 1.250 |
| Tax | 183 | 444 | 312 | 50 | 97 | 160 | 184 | 103 | 238 | 127 | 295 | 91 | 159 | 276 |
| Net profit | 533 | 1.302 | 943 | 151 | 343 | 509 | 644 | 362 | 894 | 394 | 1.038 | 311 | 552 | 974 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.335 | 2.068 | 1.499 | 1.959 | 1.517 | 1.368 | 1.255 | 1.943 | 1.601 | 1.596 | 1.462 | 1.538 | 3.350 |
| Equity | — | 1.804 | 1.223 | 730 | 874 | 883 | 926 | 688 | 1.181 | 875 | 795 | 597 | 1.149 | 2.123 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 103 | 238 | 127 | 165 | 91 | 0 | 270 |
| Short-term debt | 0 | 1.531 | 845 | 769 | 1.085 | 634 | 258 | 464 | 524 | 599 | 636 | 775 | 230 | 821 |
| Total debt | 0 | 1.531 | 845 | 769 | 1.085 | 634 | 442 | 567 | 762 | 726 | 801 | 866 | 230 | 1.091 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AF Management | Management | 2011 | — | — |
CM Management | Management | 2022 | — | — |
CS Management | Management | 2022 | — | — |
KW Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Admdesign ApS | Company | 50.0% | 50.0% | 2022 |
ESTHER MØRUP HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
Winspire Consulting ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Esther Mørup | Chief Executive Officer | 0 companies |
| Ane Falck Glavind | Management | 0 companies |
| Christian Mondrup Braad | Management | 0 companies |
| Charlotte Schmidt | Management | 0 companies |
| Kirsten Wallentin Damgaard | Management | 0 companies |