| Revenue | DKK 11M | -25% |
| EBITDA | DKK 753K | -85% |
| Net profit | DKK 364K | -91% |
| Total assets | DKK 7,8M | +9% |
| Equity | DKK 4,6M | +9% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 3.625 | 8.891 | 9.857 | 11.677 | 12.628 | 14.761 | 11.022 |
| Staff expenses | -573 | -4.384 | -6.404 | -7.001 | -8.059 | -8.970 | -9.637 | -10.269 |
| EBITDA | -545 | -759 | 2.487 | 2.856 | 3.618 | 3.658 | 5.124 | 753 |
| Depreciation & amort. | -0 | -36 | -36 | -86 | -157 | -127 | -75 | -161 |
| EBIT | -545 | -795 | 2.451 | 2.770 | 3.461 | 3.531 | 5.049 | 592 |
| Net financials | 0 | -1 | 0 | -5 | -9 | -16 | -5 | -73 |
| Profit before tax | -545 | -796 | 2.451 | 2.765 | 3.452 | 3.515 | 5.044 | 519 |
| Tax | -120 | 120 | 253 | 318 | 765 | 777 | 1.124 | 155 |
| Net profit | -425 | -916 | 2.198 | 2.447 | 2.687 | 2.738 | 3.920 | 364 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 627 | 1.906 | 5.536 | 9.752 | 10.906 | 4.622 | 7.115 | 7.752 |
| Equity | -375 | -1.291 | 2.257 | 4.704 | 7.391 | 2.779 | 4.199 | 4.563 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.002 | 3.197 | 3.279 | 5.043 | 3.515 | 1.843 | 2.916 | 3.189 |
| Total debt | 1.002 | 3.197 | 3.279 | 5.043 | 3.515 | 1.843 | 2.916 | 3.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PF Founder | Founder | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2017 | |
| Individual | 100.0% | 100.0% | 2023 | |
EMO INVEST ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Eigil Mølgaard | Chief Executive Officer | 0 companies |
| Precio Fishbone AB | Founder | 0 companies |
| Oscar Tobias Hed | Board of Directors | 0 companies |
| Åke Christer Johansson | Chairman | 0 companies |
| Lars Jesper Alfonsson | Chairman | 0 companies |