| Revenue | DKK -67K | +251% |
| EBITDA | DKK -499K | -7% |
| Net profit | DKK 453K | -47% |
| Total assets | DKK 67,4M | -11% |
| Equity | DKK 67,2M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -126 | -106 | -162 | -155 | -142 | -264 | -626 | -264 | -139 | -73 | 8 | -19 | -67 |
| Staff expenses | -1.525 | -1.505 | -1.365 | -998 | -763 | -1.037 | -1.022 | -756 | -525 | -445 | -440 | -448 | -432 |
| EBITDA | -1.651 | -1.611 | -1.527 | -1.153 | -1.045 | -1.301 | -1.648 | -1.020 | -664 | -518 | -433 | -467 | -499 |
| Depreciation & amort. | -413 | -412 | -219 | -319 | -217 | -203 | -196 | -194 | -194 | -194 | -161 | -146 | -133 |
| EBIT | -2.063 | -2.023 | -1.746 | -1.472 | -1.262 | -1.504 | -1.844 | -1.214 | -858 | -712 | -593 | -613 | -632 |
| Net financials | 11.001 | 7.576 | 1.638 | 1.910 | 2.177 | 2.798 | -752 | 1.037 | 1.374 | 1.887 | 2.642 | 1.709 | 1.188 |
| Profit before tax | 8.938 | 5.553 | -108 | 438 | 914 | 1.293 | -2.596 | -177 | 517 | 1.175 | 2.048 | 1.097 | 556 |
| Tax | 1.271 | 711 | -135 | -40 | 212 | 340 | -387 | -48 | 21 | 54 | 79 | 239 | 103 |
| Net profit | 7.667 | 4.842 | 27 | 478 | 703 | 953 | -2.210 | -129 | 496 | 1.120 | 1.970 | 858 | 453 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93.858 | 88.963 | 88.839 | 89.275 | 89.915 | 91.054 | 99.024 | 69.414 | 69.633 | 70.931 | 72.670 | 75.885 | 67.363 |
| Equity | 93.210 | 88.547 | 88.567 | 89.048 | 89.751 | 90.704 | 63.883 | 63.755 | 64.242 | 65.876 | 67.845 | 66.703 | 67.156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.387 | 5.261 | 4.950 | 4.650 | 4.350 | 4.050 | 0 |
| Short-term debt | 610 | 416 | 271 | 227 | 163 | 350 | 29.753 | 399 | 441 | 405 | 395 | 5.132 | 206 |
| Total debt | 610 | 416 | 271 | 227 | 163 | 350 | 35.140 | 5.659 | 5.391 | 5.055 | 4.745 | 9.182 | 206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JU Audit | Audit | 1984 | — | — |
LT Management | Management | 2008 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pambas Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 100.0% | 100.0% | 2018 | |
EMN ApS | Company | 100.0% | 100.0% | 2018 |
EMN M Holding ApS | Company | 90.0% | 90.0% | 2018 |
| Individual | 50.0% | 50.0% | 2020 | |
SN-ATP Holding ApS | Company | 100.0% | 100.0% | 2025 |
ApS SPKR NR. 1896 | Company | 20.0% | 20.0% | 2013 |
MOSCO INVEST ApS | Company | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| John Ullits | Audit | 0 companies |
| Lars Ternholt-Pedersen | Management | 0 companies |
| Niels-Christian Juhl Nielsen | Chief Executive Officer | 0 companies |
| Ole Wittenkamp | Board of Directors | 0 companies |
| Klaus Zartov | Board of Directors | 0 companies |
| Anette Juhl Ternholt-Pedersen | Board of Directors | 0 companies |
| Martin Juhl Ternholt-Pedersen | Board of Directors | 0 companies |