| Revenue | DKK 2,9M | +64% |
| EBITDA | DKK 1M | +852% |
| Net profit | DKK 801K | +881% |
| Total assets | DKK 4,4M | +70% |
| Equity | DKK -2,3M | +26% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | 668 | 887 | 1.244 | 2.020 | 2.591 | 1.843 | 1.779 | 2.918 |
| Staff expenses | -1.457 | -1.422 | -1.441 | -1.311 | -1.629 | -1.823 | -1.815 | -1.671 | -1.884 |
| EBITDA | -1.121 | -754 | -554 | -67 | 392 | 769 | 28 | 109 | 1.034 |
| Depreciation & amort. | -454 | -494 | -498 | -501 | -501 | -56 | -11 | -3 | -0 |
| EBIT | -1.575 | -1.248 | -1.052 | -568 | -109 | 713 | 17 | 105 | 1.034 |
| Net financials | -95 | -79 | -70 | -47 | -10 | -4 | -2 | -0 | 0 |
| Profit before tax | -1.670 | -1.327 | -1.122 | -615 | -120 | 709 | 15 | 105 | 1.034 |
| Tax | -362 | 53 | -313 | -415 | -26 | 157 | 3 | 24 | 234 |
| Net profit | -1.308 | -1.380 | -809 | -201 | -93 | 553 | 12 | 82 | 801 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.040 | 3.812 | 3.586 | 3.709 | 3.514 | 3.615 | 2.907 | 2.576 | 4.390 |
| Equity | -1.258 | -2.638 | -3.447 | -3.648 | -3.741 | -3.189 | -3.177 | -3.095 | -2.294 |
| Long-term debt | 876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.422 | 6.450 | 7.033 | 7.357 | 7.255 | 6.803 | 6.083 | 5.671 | 6.684 |
| Total debt | 5.298 | 6.450 | 7.033 | 7.357 | 7.255 | 6.803 | 6.083 | 5.671 | 6.684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
CB Management | Management | 2015 | — | — |
ST Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Løberen Group ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Møller Nielsen | Chief Executive Officer | 0 companies |
| Claus Brun Stallknecht | Management | 0 companies |
| Steffen Truelsen | Management | 0 companies |