| Revenue | DKK 244K | -33% |
| EBITDA | DKK 244K | -33% |
| Net profit | DKK 531K | -19% |
| Total assets | DKK 9,6M | +2% |
| Equity | DKK 8,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | 290 | -120 | 30 | 97 | 230 | 190 | 158 | 295 | 251 | 301 | 318 | 364 | 244 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 456 | 290 | -120 | 1.974 | 97 | 230 | 190 | 158 | 295 | 251 | 301 | 318 | 364 | 244 |
| Depreciation & amort. | -60 | -60 | -60 | 972 | -45 | -45 | -45 | -45 | -49 | -51 | -51 | -50 | -45 | -45 |
| EBIT | 396 | 230 | -180 | 1.002 | 52 | 184 | 145 | 112 | 246 | 200 | 250 | 268 | 319 | 199 |
| Net financials | -209 | 465 | 52 | 1.153 | -514 | 485 | 4 | 142 | 37 | 770 | -14 | -296 | 517 | 479 |
| Profit before tax | 187 | 695 | -128 | 2.155 | -462 | 669 | 148 | 254 | 282 | 970 | 236 | -27 | 836 | 678 |
| Tax | 3 | 4 | -42 | 176 | -63 | 74 | -8 | 68 | 62 | 201 | 44 | 10 | 184 | 148 |
| Net profit | 184 | 691 | -86 | 1.980 | -400 | 595 | 156 | 186 | 220 | 769 | 192 | -37 | 652 | 531 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.364 | 11.380 | 11.352 | 12.612 | 12.011 | 12.801 | 13.042 | 8.889 | 8.684 | 9.258 | 9.210 | 9.022 | 9.431 | 9.629 |
| Equity | 4.854 | 5.545 | 5.459 | 7.291 | 6.742 | 7.184 | 7.186 | 7.213 | 7.271 | 7.875 | 7.897 | 7.688 | 8.164 | 8.511 |
| Long-term debt | 907 | 759 | 724 | 78 | 93 | 110 | 73 | 141 | 162 | 167 | 169 | 184 | 187 | 109 |
| Short-term debt | 1.272 | 4.736 | 4.880 | 4.760 | 4.755 | 5.017 | 5.299 | 982 | 635 | 519 | 452 | 478 | 419 | 357 |
| Total debt | 2.178 | 5.495 | 5.603 | 4.837 | 4.848 | 5.127 | 5.372 | 1.124 | 797 | 686 | 621 | 663 | 606 | 467 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2008 | |
| Individual | 33.3% | 33.3% | 2008 | |
| Individual | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Møller Hansen | Founder | 0 companies |