| Revenue | DKK 909K | +21% |
| EBITDA | DKK 285K | -49% |
| Net profit | DKK -79K | -326% |
| Total assets | DKK 13,2M | -8% |
| Equity | DKK 3,5M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 199 | 100 | 69 | 69 | 159 | 177 | 358 | 875 | 872 | 993 | 872 | 754 | 909 |
| Staff expenses | -54 | -35 | -19 | -12 | -12 | -2 | -0 | -0 | -0 | -0 | -402 | -103 | -140 | -242 |
| EBITDA | 111 | 91 | 81 | 57 | 57 | 157 | 177 | 358 | 875 | 833 | 623 | 992 | 561 | 285 |
| Depreciation & amort. | -8 | -39 | -39 | -39 | -55 | -55 | -58 | -118 | -224 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 52 | 42 | 19 | 2 | 103 | 119 | 241 | 651 | 833 | 623 | 992 | 561 | 285 |
| Net financials | -51 | -30 | -32 | -41 | -84 | -73 | -29 | -113 | -271 | -319 | 475 | -484 | -542 | -398 |
| Profit before tax | 52 | 22 | 11 | -12 | -62 | 29 | 90 | 128 | 380 | 514 | 1.098 | 508 | 19 | -113 |
| Tax | 1 | 1 | 3 | 5 | 10 | 13 | 14 | 39 | 93 | 109 | 243 | 112 | -16 | -34 |
| Net profit | 51 | 20 | 8 | -17 | -72 | 16 | 76 | 88 | 287 | 405 | 854 | 397 | 35 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.046 | 1.793 | 1.693 | 1.960 | 2.332 | 2.290 | 2.326 | 9.673 | 15.013 | 14.901 | 14.250 | 15.273 | 14.458 | 13.244 |
| Equity | 695 | 666 | 599 | 532 | 460 | 475 | 551 | 590 | 846 | 2.312 | 3.167 | 3.563 | 3.598 | 3.531 |
| Long-term debt | 1.230 | 685 | 684 | 598 | 1.201 | 1.592 | 1.492 | 6.949 | 11.657 | 8.948 | 8.652 | 8.435 | 7.806 | 7.471 |
| Short-term debt | 127 | 447 | 411 | 831 | 671 | 223 | 283 | 2.135 | 2.510 | 3.485 | 2.248 | 3.020 | 2.833 | 2.102 |
| Total debt | 1.357 | 1.133 | 1.095 | 1.429 | 1.872 | 1.815 | 1.775 | 9.084 | 14.167 | 12.433 | 10.899 | 11.455 | 10.638 | 9.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 2004 | — | — |
VR Audit | Audit | 2004 | — | — |
EM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mertz Group Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Moesgaard Leth | Founder | 0 companies |
| Vagn Ramsdahl | Audit | 0 companies |
| Emil Mertz Rimmen | Management | 0 companies |