| Revenue | DKK 9M | +9% |
| EBITDA | DKK 2,6M | -16% |
| Net profit | DKK -2,3M | -2503% |
| Total assets | DKK 47M | +27% |
| Equity | DKK 15,4M | +77% |
| Employees | 15 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.827 | 8.731 | 9.014 | 8.874 | 7.228 | 6.771 | 7.070 | 8.270 | 8.996 |
| Staff expenses | -3.835 | -5.820 | -6.292 | -6.006 | -5.121 | -4.930 | -5.037 | -5.045 | -6.210 |
| EBITDA | 1.993 | 2.911 | 2.723 | 2.867 | 2.107 | 1.841 | 1.933 | 3.129 | 2.631 |
| Depreciation & amort. | 697 | -1.010 | -1.102 | -796 | -775 | -469 | -303 | -400 | -1.173 |
| EBIT | 1.295 | 1.901 | 1.621 | 2.072 | 1.332 | 1.372 | 1.631 | 2.729 | 1.458 |
| Net financials | -983 | -1.084 | -1.116 | -1.930 | -1.308 | -1.291 | -1.404 | -2.435 | -3.792 |
| Profit before tax | 312 | 817 | 505 | 141 | 25 | 81 | 227 | 294 | -2.334 |
| Tax | 69 | 184 | 119 | 37 | 10 | 45 | -58 | 197 | -0 |
| Net profit | 243 | 633 | 386 | 104 | 15 | 36 | 285 | 97 | -2.334 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.552 | 18.210 | 20.655 | 19.515 | 18.741 | 26.886 | 37.625 | 37.091 | 47.031 |
| Equity | 293 | 926 | 1.312 | 1.416 | 1.432 | 1.468 | 8.305 | 8.672 | 15.361 |
| Long-term debt | 10.459 | 9.714 | 12.695 | 1.182 | 949 | 14.447 | 23.128 | 21.743 | 4.459 |
| Short-term debt | 7.731 | 7.339 | 11.354 | 16.681 | 16.115 | 10.682 | 4.159 | 4.712 | 22.376 |
| Total debt | 18.190 | 17.053 | 24.049 | 17.863 | 17.064 | 25.128 | 27.288 | 26.455 | 26.835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 2016 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RK Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMRA Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Ejvind Karlsson | Management | 0 companies |
| Mikkel Karlsson | Chief Executive Officer | 0 companies |
| Rasmus Karlsson | Management | 0 companies |