| Revenue | DKK 3,7B | +3% |
| EBITDA | DKK 148,9M | -6% |
| Net profit | DKK -19M | -134% |
| Total assets | DKK 4,4B | +21% |
| Equity | DKK 1,3B | +2% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 4.090 | 13.792 | 3.574.502 | 3.696.997 |
| Staff expenses | -2.313 | -8.835 | -0 | -0 |
| EBITDA | -27.433 | -21 | 158.863 | 148.944 |
| Depreciation & amort. | -40 | -239 | -0 | -0 |
| EBIT | -27.473 | -260 | 158.863 | 148.944 |
| Net financials | -30.650 | -34.391 | -122.117 | -127.189 |
| Profit before tax | -58.123 | -34.651 | 36.746 | 21.755 |
| Tax | -3.472 | -6.561 | 44.837 | 40.726 |
| Net profit | -54.651 | -28.090 | -8.091 | -18.971 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 2.251.667 | 2.214.564 | 3.664.091 | 4.446.949 |
| Equity | 1.174.603 | 1.173.827 | 1.275.697 | 1.297.567 |
| Long-term debt | 1.025.179 | 999.664 | 1.448.027 | 2.038.449 |
| Short-term debt | 51.885 | 41.073 | 940.367 | 1.110.934 |
| Total debt | 1.077.064 | 1.040.737 | 2.388.394 | 3.149.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2022 | — | — |
PA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
emagine Holding I ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Fredrik Leth-Gratte | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christian Bamberger Bro | Deputy Chairman | 0 companies |
| Søren Nordal Rode | Board of Directors | 0 companies |
| Petra Helene Luzia Jenner | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Deputy Chairman | 0 companies |
| Eva Marika Fredriksson | Chairman | 0 companies |