| Revenue | DKK 1,2M | +38% |
| EBITDA | DKK 908K | -2% |
| Net profit | DKK 250K | +13% |
| Total assets | DKK 53,1M | +21% |
| Equity | DKK 24,6M | +1% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 650 | 1.510 | 2.694 | 841 | 1.165 |
| Staff expenses | -299 | -224 | -128 | -231 | -219 |
| EBITDA | 338 | 1.270 | 2.448 | 930 | 908 |
| Depreciation & amort. | -349 | -380 | -618 | -337 | -377 |
| EBIT | -11 | 890 | 1.830 | 594 | 531 |
| Net financials | 438 | 303 | 1.138 | -293 | -356 |
| Profit before tax | 426 | 1.193 | 2.968 | 301 | 175 |
| Tax | 10 | 191 | 248 | 81 | -75 |
| Net profit | 416 | 1.002 | 2.720 | 220 | 250 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 38.077 | 43.601 | 47.868 | 43.907 | 53.063 |
| Equity | 15.409 | 16.411 | 24.131 | 24.351 | 24.601 |
| Long-term debt | 32.189 | 20.891 | 18.771 | 17.485 | 25.635 |
| Short-term debt | 5.240 | 5.453 | 3.845 | 870 | 1.702 |
| Total debt | 37.429 | 26.344 | 22.616 | 18.355 | 27.336 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2013 | |
| Board of Directors | 2013 | |
| Board of Directors | 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Moestrup | Management | 0 companies |
| Esben Moestrup | Chairman | 0 companies |
| Hans Schmidt-Hansen | Board of Directors | 0 companies |
| Mette Schmidt-Hansen | Board of Directors | 0 companies |