| Revenue | DKK 7M | +18% |
| EBITDA | DKK 847K | -33% |
| Net profit | DKK 214K | -69% |
| Total assets | DKK 6,8M | +21% |
| Equity | DKK 2,4M | +10% |
| Employees | 17 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.275 | 1.705 | 2.519 | 3.622 | 4.671 | 5.333 | 5.942 | 7.037 |
| Staff expenses | -887 | -1.481 | -1.844 | -2.718 | -3.882 | -4.695 | -4.687 | -6.191 |
| EBITDA | 388 | 224 | 676 | 904 | 789 | 638 | 1.255 | 847 |
| Depreciation & amort. | -47 | -82 | -154 | -166 | -170 | -186 | -214 | -397 |
| EBIT | 341 | 142 | 522 | 739 | 619 | 452 | 1.041 | 450 |
| Net financials | -27 | -14 | -19 | -25 | -10 | 22 | -138 | -170 |
| Profit before tax | 314 | 128 | 503 | 714 | 609 | 474 | 903 | 280 |
| Tax | 75 | 32 | 114 | 160 | 135 | 107 | 205 | 65 |
| Net profit | 239 | 96 | 389 | 554 | 474 | 366 | 698 | 214 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 734 | 1.097 | 2.088 | 2.251 | 2.774 | 3.256 | 5.646 | 6.840 |
| Equity | 289 | 385 | 575 | 902 | 1.126 | 1.492 | 2.190 | 2.405 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.440 | 1.969 |
| Short-term debt | 435 | 680 | 1.488 | 1.323 | 1.626 | 1.734 | 1.941 | 2.382 |
| Total debt | 435 | 680 | 1.488 | 1.323 | 1.626 | 1.734 | 3.381 | 4.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Management | Management | 2017 | — | — |
MS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EM Holding 2018 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Olsen | Management | 0 companies |
| Morten Sonne Faigh | Management | 0 companies |