| Revenue | DKK 61K | +46% |
| EBITDA | DKK 61K | +31% |
| Net profit | DKK 358K | +2% |
| Total assets | DKK 4,4M | +2% |
| Equity | DKK 4,3M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -19 | -21 | -18 | 24 | 41 | 61 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | -85 | -25 | -5 | -2 | 544 | -7 | -24 | -19 | -21 | -18 | 29 | 46 | 61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -5 | -5 |
| EBIT | -48 | -85 | -25 | -5 | -2 | 544 | -7 | -24 | -19 | -21 | -18 | 24 | 41 | 56 |
| Net financials | 39 | -19 | 106 | 119 | 221 | 687 | 274 | 93 | 304 | 380 | 70 | 279 | 343 | 332 |
| Profit before tax | 32 | -26 | 98 | 109 | 211 | 679 | 267 | 69 | 285 | 359 | 52 | 303 | 384 | 388 |
| Tax | 19 | 13 | 28 | 12 | 23 | 10 | 4 | 15 | 63 | -33 | -55 | 1 | 34 | 30 |
| Net profit | 13 | -39 | 70 | 96 | 189 | 669 | 263 | 54 | 222 | 392 | 107 | 303 | 350 | 358 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.852 | 2.717 | 2.690 | 2.687 | 2.785 | 3.777 | 3.383 | 3.312 | 3.440 | 3.707 | 4.022 | 4.043 | 4.275 | 4.373 |
| Equity | — | 2.711 | 2.684 | 2.682 | 2.770 | 3.337 | 3.355 | 3.300 | 3.412 | 3.693 | 3.686 | 3.871 | 4.098 | 4.321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 5 | 5 | 5 | 16 | 440 | 29 | 12 | 28 | 14 | 336 | 172 | 177 | 51 |
| Total debt | 5 | 5 | 5 | 5 | 16 | 440 | 29 | 12 | 28 | 14 | 336 | 172 | 177 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Madsen | Management | 0 companies |