| Revenue | DKK 156K | -95% |
| EBITDA | DKK -1,8M | -672% |
| Net profit | DKK -2,2M | +62% |
| Total assets | DKK 6,7M | -29% |
| Equity | DKK -4,8M | -84% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -1.335 | 54 | 2.533 | 2.596 | 5.059 | 3.954 | 3.149 | 156 |
| Staff expenses | -1.542 | -3.646 | -4.973 | -4.528 | -3.013 | -4.773 | -3.532 | -2.835 | -1.950 |
| EBITDA | -1.586 | -4.981 | -4.919 | -1.995 | -417 | 286 | 422 | 314 | -1.794 |
| Depreciation & amort. | -8 | -25 | -969 | -1.005 | -1.013 | -980 | -924 | -921 | -910 |
| EBIT | -1.594 | -5.006 | -5.888 | -3.000 | -1.430 | -694 | -502 | -608 | -2.705 |
| Net financials | -149 | -549 | -3.787 | -2.072 | -1.618 | 680 | -677 | -2.709 | -341 |
| Profit before tax | -1.744 | -5.555 | -9.675 | -5.072 | -3.048 | -14 | -1.179 | -3.316 | -3.046 |
| Tax | -378 | -0 | 88 | 291 | -3.220 | -6 | -153 | 2.462 | -843 |
| Net profit | -1.365 | -5.555 | -9.763 | -5.362 | 172 | -9 | -1.026 | -5.779 | -2.203 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.167 | 23.641 | 16.609 | 13.754 | 15.375 | 14.543 | 14.007 | 9.514 | 6.729 |
| Equity | -1.315 | -6.870 | -16.612 | -11.969 | -11.819 | -11.827 | -12.853 | -2.632 | -4.835 |
| Long-term debt | 7.555 | 28.208 | 20.000 | 10.071 | 10.198 | 10.200 | 10.205 | 8.842 | 10.914 |
| Short-term debt | 1.927 | 2.303 | 13.221 | 15.652 | 16.995 | 16.170 | 16.655 | 3.304 | 649 |
| Total debt | 9.482 | 30.511 | 33.221 | 25.723 | 27.194 | 26.370 | 26.860 | 12.146 | 11.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mols Kabell Invest ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Mols Kabell | Management | 0 companies |
| Mia Gaardmand Avnsted | Board of Directors | 0 companies |
| Henrik Meller Jacobsen | Board of Directors | 0 companies |
| Kenneth Gaardmand Avnsted | Chairman | 0 companies |
| Anders Grønborg | Chairman | 0 companies |