| Revenue | DKK 1,1M | +58% |
| EBITDA | DKK 1,1M | +58% |
| Net profit | DKK 1,1M | +49% |
| Total assets | DKK 3,8M | +21% |
| Equity | DKK 3,6M | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.083 | 325 | -147 | 405 | -342 | -18 | -21 | -16 | 9 | -62 | 358 | 302 | 703 | 1.107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 947 | 325 | -147 | 405 | -342 | -18 | -21 | -16 | 9 | -62 | 358 | 302 | 703 | 1.107 |
| Depreciation & amort. | -58 | -22 | -30 | -19 | -18 | -12 | -10 | -2 | -0 | -33 | -34 | -95 | -95 | -121 |
| EBIT | 889 | 303 | -177 | 386 | -360 | -29 | -31 | -18 | 9 | -95 | 324 | 207 | 607 | 986 |
| Net financials | 94 | 27 | 77 | 18 | -9 | 121 | 72 | 73 | 87 | 248 | -177 | -9 | 101 | 76 |
| Profit before tax | 983 | 330 | -100 | 404 | -370 | 92 | 40 | 55 | 96 | 153 | 147 | 198 | 709 | 1.062 |
| Tax | -10 | 2 | -25 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 |
| Net profit | 993 | 329 | -75 | 427 | -370 | 92 | 40 | 55 | 96 | 153 | 147 | 198 | 709 | 1.057 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.045 | 2.434 | 1.599 | 1.452 | 1.296 | 1.575 | 1.600 | 1.556 | 1.547 | 2.037 | 1.886 | 1.998 | 3.122 | 3.772 |
| Equity | 754 | 1.083 | 1.008 | 1.435 | 1.065 | 1.158 | 1.198 | 1.253 | 1.349 | 1.502 | 1.649 | 1.847 | 2.556 | 3.613 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.244 | 1.303 | 568 | 17 | 230 | 417 | 402 | 303 | 198 | 535 | 237 | 151 | 566 | 159 |
| Total debt | 1.244 | 1.303 | 568 | 17 | 230 | 417 | 402 | 303 | 198 | 535 | 237 | 151 | 566 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1998 | |
| Individual | 33.3% | 33.3% | 1989 | |
| Individual | 33.3% | 33.3% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Mohr | Founder | 0 companies |