| Revenue | DKK -59K | -41% |
| EBITDA | DKK -420K | +49% |
| Net profit | DKK -533K | -1714% |
| Total assets | DKK 10,1M | -10% |
| Equity | DKK 10,1M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -131 | -87 | -11 | -15 | — | -66 | -33 | -65 | -26 | -20 | -72 | -94 | -99 | -59 |
| Staff expenses | -72 | -81 | -12 | -0 | -71 | -123 | -121 | -130 | -130 | -126 | -136 | -122 | -728 | -361 |
| EBITDA | -66 | -169 | -23 | -15 | -103 | -189 | -155 | -195 | -156 | -146 | -208 | -216 | -827 | -420 |
| Depreciation & amort. | 53 | 125 | -0 | -0 | -2 | -35 | -45 | -45 | -43 | -40 | -40 | -40 | -40 | -40 |
| EBIT | -119 | -293 | -23 | -15 | -105 | -224 | -199 | -240 | -199 | -186 | -248 | -256 | -867 | -459 |
| Net financials | 57 | 455 | 511 | 739 | 2.928 | 1.650 | 6.492 | 50 | -564 | 1.607 | -561 | 393 | 840 | -223 |
| Profit before tax | -199 | 161 | 488 | 724 | 2.824 | 1.426 | 6.293 | -190 | -763 | 1.422 | -809 | 138 | -26 | -683 |
| Tax | -84 | -69 | 322 | -0 | -0 | 0 | -0 | -0 | -0 | -367 | -182 | -16 | 3 | -150 |
| Net profit | -115 | 230 | 166 | 724 | 2.824 | 1.426 | 6.293 | -190 | -763 | 1.789 | -627 | 153 | -29 | -533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.615 | 1.749 | 1.209 | 1.834 | 4.569 | 5.896 | 12.086 | 11.389 | 10.530 | 12.238 | 11.308 | 11.353 | 11.245 | 10.128 |
| Equity | 998 | 1.129 | 1.199 | 1.824 | 4.548 | 5.873 | 12.062 | 11.372 | 10.501 | 12.180 | 11.253 | 11.292 | 11.145 | 10.102 |
| Long-term debt | 600 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 19 | 11 | 10 | 21 | 23 | 24 | 17 | 29 | 58 | 55 | 60 | 100 | 26 |
| Total debt | 618 | 619 | 11 | 10 | 21 | 23 | 24 | 17 | 29 | 58 | 55 | 60 | 100 | 26 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Else Marie Bach Andersen | Management | 0 companies |