| Revenue | DKK 48K | +25% |
| EBITDA | DKK 48K | +25% |
| Net profit | DKK -32K | +16% |
| Total assets | DKK 2,3M | -1% |
| Equity | DKK 387K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | — | 36 | — | 37 | 37 | 41 | -10 | 46 | 36 | 12 | 38 | 48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | 36 | 36 | 50 | 37 | 37 | 41 | -10 | 46 | 36 | 12 | 38 | 48 |
| Depreciation & amort. | -14 | 14 | 14 | 14 | 19 | -19 | -19 | -19 | -19 | -19 | -20 | -20 | -20 |
| EBIT | 25 | 22 | 22 | 36 | 18 | 18 | 22 | -29 | 27 | 17 | -8 | 18 | 28 |
| Net financials | -53 | -48 | -28 | -28 | -25 | -24 | -23 | -26 | -27 | -23 | -40 | -67 | -69 |
| Profit before tax | -28 | -26 | -6 | 8 | -7 | -6 | -1 | -55 | 0 | -6 | -47 | -49 | -41 |
| Tax | -7 | -7 | -1 | 51 | -2 | -1 | -0 | -12 | 0 | -1 | -10 | -11 | -9 |
| Net profit | -21 | -20 | -4 | -43 | -5 | -4 | -1 | -43 | 0 | -5 | -37 | -38 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.436 | 2.422 | 2.408 | 2.394 | 2.375 | 2.356 | 2.343 | 2.358 | 2.299 | 2.280 | 2.301 | 2.293 | 2.274 |
| Equity | 426 | 406 | 402 | 358 | 547 | 543 | 542 | 499 | 499 | 494 | 457 | 419 | 387 |
| Long-term debt | 1.180 | 1.180 | 1.180 | 1.180 | 1.005 | 959 | 914 | 869 | 823 | 778 | 732 | 702 | 663 |
| Short-term debt | 471 | 484 | 475 | 453 | 531 | 567 | 603 | 720 | 706 | 738 | 851 | 924 | 984 |
| Total debt | 1.651 | 1.664 | 1.655 | 1.633 | 1.536 | 1.526 | 1.517 | 1.588 | 1.529 | 1.516 | 1.584 | 1.626 | 1.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Marie Andersen | Founder | 0 companies |