| Revenue | DKK -174K | +31% |
| EBITDA | DKK -174K | -31% |
| Net profit | DKK -104K | -113% |
| Total assets | DKK 11,4M | -7% |
| Equity | DKK 11,4M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -142 | -148 | -128 | -132 | -119 | -109 | -109 | -117 | -118 | -65 | -136 | -124 | -132 | -174 |
| Staff expenses | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -142 | -152 | -128 | -132 | -119 | -109 | -109 | -117 | -118 | -65 | -136 | -124 | -132 | -174 |
| Depreciation & amort. | -32 | -43 | -19 | -19 | -19 | -21 | -31 | -31 | -31 | -29 | -30 | -30 | -30 | -30 |
| EBIT | -174 | -195 | -148 | -151 | -138 | -130 | -141 | -149 | -149 | -94 | -166 | -154 | -162 | -204 |
| Net financials | 874 | 1.672 | 1.218 | 2.189 | -494 | 105 | -754 | 1.757 | 1.352 | 1.746 | 443 | 873 | 1.233 | 103 |
| Profit before tax | 699 | 1.477 | 1.071 | 2.038 | -632 | -25 | -895 | 1.608 | 1.203 | 1.651 | 277 | 719 | 1.071 | -100 |
| Tax | 42 | 296 | 217 | 389 | 5 | 61 | 2 | 160 | 282 | 479 | -10 | 23 | 253 | 4 |
| Net profit | 657 | 1.181 | 854 | 1.649 | -637 | -87 | -896 | 1.448 | 921 | 1.173 | 287 | 696 | 818 | -104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.623 | 10.302 | 10.863 | 11.689 | 9.667 | 9.340 | 8.285 | 9.774 | 10.743 | 11.500 | 11.298 | 11.703 | 12.293 | 11.403 |
| Equity | 9.580 | 10.261 | 10.615 | 11.264 | 9.627 | 9.240 | 8.238 | 9.578 | 10.389 | 11.261 | 11.248 | 11.644 | 12.062 | 11.358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 41 | 41 | 247 | 425 | 40 | 93 | 40 | 191 | 353 | 222 | 50 | 45 | 219 | 45 |
| Total debt | 41 | 41 | 247 | 425 | 40 | 93 | 40 | 191 | 353 | 222 | 50 | 45 | 219 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Marie Buus Dahl | Founder | 0 companies |