| Revenue | DKK 237K | +584% |
| EBITDA | DKK -526K | +24% |
| Net profit | DKK -729K | +39% |
| Total assets | DKK 2,9M | +31% |
| Equity | DKK 588K | +85% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -499 | -890 | -882 | -889 | -614 | -310 | -73 | 404 | 325 | -308 | 35 | 237 |
| Staff expenses | -98 | -492 | -436 | -723 | -1.120 | -1.080 | -597 | -255 | -549 | -746 | -728 | -763 |
| EBITDA | -597 | -1.382 | -1.317 | -1.612 | -1.734 | -1.390 | -670 | 149 | -224 | -1.054 | -693 | -526 |
| Depreciation & amort. | -21 | -21 | -21 | -36 | -30 | -30 | -30 | -25 | -0 | -20 | -41 | -143 |
| EBIT | -618 | -1.403 | -1.339 | -1.648 | -1.764 | -1.420 | -700 | 125 | -224 | -1.074 | -734 | -668 |
| Net financials | -10 | -53 | -123 | -206 | -209 | -117 | -131 | -5 | -4 | 118 | -6 | 19 |
| Profit before tax | -628 | -1.457 | -1.462 | -1.854 | -1.973 | -1.536 | -831 | 120 | -228 | -956 | -740 | -649 |
| Tax | -142 | -326 | -319 | -405 | -440 | 342 | -118 | -129 | -35 | -94 | 453 | 80 |
| Net profit | -485 | -1.131 | -1.143 | -1.449 | -1.533 | -1.878 | -713 | 249 | -194 | -863 | -1.193 | -729 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 836 | 1.286 | 1.875 | 2.697 | 2.143 | 2.369 | 1.412 | 1.909 | 2.220 | 2.307 | 2.204 | 2.887 |
| Equity | 15 | -1.116 | -2.259 | -3.708 | -4.541 | -5.219 | 568 | 817 | 623 | 510 | 318 | 588 |
| Long-term debt | 0 | 1.700 | 3.300 | 5.436 | 4.960 | 4.985 | 36 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 821 | 702 | 834 | 969 | 1.723 | 2.604 | 809 | 1.092 | 1.597 | 1.797 | 1.887 | 2.298 |
| Total debt | 821 | 2.402 | 4.134 | 6.405 | 6.684 | 7.588 | 844 | 1.092 | 1.597 | 1.797 | 1.887 | 2.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EINAR MARK CHRISTENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Einar Mark Christensen | Chief Executive Officer | 0 companies |
| Nana Kristine Mark Christensen | Board of Directors | 0 companies |
| Mathias Mark Christensen | Chairman | 0 companies |