| Revenue | DKK -170K | -290% |
| EBITDA | DKK -170K | -290% |
| Net profit | DKK 11,3M | +81% |
| Total assets | DKK 66M | -23% |
| Equity | DKK 65,8M | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 129 | 131 | 151 | 282 | 258 | 21 | 129 | 408 | 148 | 136 | 133 | 90 | -170 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 109 | 129 | 131 | 151 | 282 | 258 | 21 | 129 | 408 | 148 | 136 | 133 | 90 | -170 |
| Depreciation & amort. | 20 | 27 | 28 | 28 | -25 | -23 | -30 | -43 | -95 | -160 | -160 | -167 | -160 | -85 |
| EBIT | 89 | 103 | 103 | 123 | 257 | 235 | -9 | 87 | 313 | -13 | -24 | -34 | -70 | -255 |
| Net financials | 1.656 | 1.822 | 4.072 | 6.039 | 6.773 | 4.824 | 2.919 | 2.508 | 1.549 | 5.250 | 5.638 | 3.430 | 6.700 | 12.127 |
| Profit before tax | 1.745 | 1.925 | 4.175 | 6.162 | 7.030 | 5.059 | 2.910 | 2.595 | 1.862 | 5.238 | 5.615 | 3.424 | 6.630 | 11.871 |
| Tax | 152 | 72 | 189 | 353 | -137 | 681 | -60 | -139 | -430 | 118 | 77 | 76 | 387 | 546 |
| Net profit | 1.593 | 1.853 | 3.986 | 5.809 | 7.168 | 4.378 | 2.969 | 2.734 | 2.292 | 5.120 | 5.537 | 3.349 | 6.243 | 11.325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.681 | 43.280 | 47.147 | 53.234 | 61.481 | 63.448 | 65.761 | 67.784 | 65.632 | 71.613 | 77.389 | 78.609 | 85.324 | 66.009 |
| Equity | 41.357 | 42.910 | 46.396 | 51.705 | 58.373 | 62.751 | 65.220 | 67.454 | 65.596 | 70.215 | 75.253 | 78.101 | 83.844 | 65.789 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.367 | 2.106 | 481 | 1.433 | 173 |
| Short-term debt | 323 | 369 | 751 | 1.529 | 3.108 | 698 | 541 | 330 | 37 | 31 | 30 | 27 | 47 | 47 |
| Total debt | 323 | 369 | 751 | 1.529 | 3.108 | 698 | 541 | 330 | 37 | 1.397 | 2.136 | 508 | 1.480 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 1997 | — | — |
Sr | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E. Møberg Holding ApS | Company | 100.0% | 100.0% | 2024 |
EMCM Holding 1 ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Møberg | Management | 0 companies |
| Statsaut. revisor Kaj Olsen | Audit | 0 companies |