| Revenue | DKK 3,3M | +20% |
| EBITDA | DKK 244K | -35% |
| Net profit | DKK 186K | -36% |
| Total assets | DKK 1,3M | +9% |
| Equity | DKK 101K | -44% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.721 | 1.163 | 1.555 | 1.594 | 1.979 | 2.065 | 2.186 | 2.619 | 2.652 | 2.765 | 3.305 |
| Staff expenses | -1.320 | -1.059 | -1.467 | -1.414 | -1.878 | -1.878 | -1.870 | -2.447 | -2.602 | -2.391 | -3.062 |
| EBITDA | 92 | 104 | 88 | 180 | 101 | 187 | 319 | 172 | 50 | 374 | 244 |
| Depreciation & amort. | -13 | -31 | -13 | -12 | -55 | -36 | 1 | -0 | -0 | -0 | -0 |
| EBIT | 79 | 73 | 75 | 168 | 46 | 151 | 317 | 172 | 50 | 374 | 244 |
| Net financials | -4 | -0 | -1 | -3 | -6 | -3 | -5 | 7 | -5 | -2 | -1 |
| Profit before tax | 75 | 73 | 74 | 164 | 40 | 148 | 312 | 180 | 45 | 372 | 242 |
| Tax | 17 | 20 | 16 | 22 | 33 | 74 | 72 | 41 | 11 | 84 | 56 |
| Net profit | 58 | 52 | 58 | 143 | 8 | 73 | 241 | 139 | 34 | 288 | 186 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 404 | 244 | 482 | 688 | 677 | 755 | 1.338 | 1.040 | 939 | 1.185 | 1.288 |
| Equity | 84 | 82 | 84 | 101 | 108 | 82 | 123 | 137 | 171 | 179 | 101 |
| Long-term debt | 8 | 18 | 8 | 21 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 313 | 143 | 390 | 566 | 563 | 673 | 1.215 | 903 | 768 | 1.006 | 1.188 |
| Total debt | 321 | 161 | 398 | 587 | 568 | 673 | 1.215 | 903 | 768 | 1.006 | 1.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vanuda Holding ApS | Company | 100.0% | 100.0% | 2017 |
MICOS ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Marie Sloth | Chief Executive Officer | 0 companies |