| Revenue | DKK 360K | +42% |
| EBITDA | DKK -29K | -525% |
| Net profit | DKK -21K | -5124% |
| Total assets | DKK 192K | +11% |
| Equity | DKK 101K | -17% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -639 | -1.217 | 353 | 294 | 257 | 583 | 230 | 414 | 498 | 254 | 360 |
| Staff expenses | -329 | -777 | -765 | -580 | -181 | -659 | -517 | -809 | -432 | -247 | -389 |
| EBITDA | -968 | -1.994 | -412 | -286 | 76 | -76 | -287 | -395 | 66 | 7 | -29 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -0 |
| EBIT | -974 | -2.000 | -418 | -292 | 70 | -82 | -293 | -402 | 60 | 0 | -29 |
| Net financials | -0 | 7 | -2 | -0 | 10 | 7 | -0 | -1 | -4 | 0 | 0 |
| Profit before tax | -974 | -1.992 | -421 | -292 | 80 | -75 | -293 | -402 | 56 | 1 | -29 |
| Tax | -238 | -468 | -92 | -64 | 17 | -17 | -65 | -88 | 14 | 0 | -8 |
| Net profit | -736 | -1.524 | -329 | -228 | 63 | -59 | -229 | -314 | 41 | 0 | -21 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.565 | 1.864 | 1.366 | 1.035 | 1.175 | 575 | 437 | 199 | 209 | 174 | 192 |
| Equity | 500 | 1.522 | 1.193 | 965 | 1.028 | 470 | 241 | 80 | 121 | 122 | 101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.065 | 342 | 173 | 70 | 146 | 105 | 196 | 119 | 88 | 52 | 91 |
| Total debt | 2.065 | 342 | 173 | 70 | 146 | 105 | 196 | 119 | 88 | 52 | 91 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELKÆR A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Elkær Mathiassen | Chief Executive Officer | 0 companies |
| Finn Dyhre Hansen | Chairman | 0 companies |
| Brian Elkær Mathiassen | Chairman | 0 companies |
| Karen Margrethe Mathiassen | Board of Directors | 0 companies |