| Revenue | DKK 8,4M | +35% |
| EBITDA | DKK 1,1M | +64% |
| Net profit | DKK 457K | +231% |
| Total assets | DKK 5,8M | +33% |
| Equity | DKK 2,1M | +46% |
| Employees | 89 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.760 | 5.091 | 5.355 | 6.223 | 8.415 |
| Staff expenses | -2.619 | -4.606 | -4.830 | -5.563 | -7.336 |
| EBITDA | 1.141 | 484 | 525 | 659 | 1.079 |
| Depreciation & amort. | -168 | -283 | -361 | -397 | -446 |
| EBIT | 972 | 202 | 164 | 262 | 633 |
| Net financials | -23 | -10 | -4 | -69 | -33 |
| Profit before tax | 949 | 192 | 160 | 194 | 600 |
| Tax | 210 | 44 | 38 | 56 | 143 |
| Net profit | 739 | 148 | 123 | 138 | 457 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.401 | 3.890 | 3.427 | 4.386 | 5.849 |
| Equity | 1.020 | 1.168 | 1.290 | 1.429 | 2.085 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.381 | 2.722 | 2.136 | 2.957 | 3.764 |
| Total debt | 2.381 | 2.722 | 2.136 | 2.957 | 3.764 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 2007 |
| Former (2) | ||
BP Management | Management | 2002 – 2007 |
AR Management | Management | 1985 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1985 – 1994 | |
| Board of Directors | 1985 – 1994 | |
| Board of Directors | 1985 – 1994 | |
| Board of Directors | 1985 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Pedersen | Management | 0 companies |
| Aksel Rasmussen | Management | 0 companies |
| Erik Møller Hansen | Management | 0 companies |
| Lilli Rasmussen | Board of Directors | 0 companies |
| Hanne Rasmussen | Board of Directors | 0 companies |
| Simone Saxberg | Board of Directors | 0 companies |
| Klaus Saxberg Rasmussen | Board of Directors | 0 companies |