| Revenue | DKK -84K | -59% |
| EBITDA | DKK -84K | +59% |
| Net profit | DKK -302K | +12% |
| Total assets | DKK 5,7M | -1% |
| Equity | DKK 3M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 312 | -183 | 127 | 154 | 170 | -7 | 2 | -37 | -175 | 329 | -202 | -84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5 | 312 | -183 | 127 | 154 | 170 | -7 | 2 | -37 | -175 | 329 | -202 | -84 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -135 | -135 | -135 | -135 | -135 | -135 | -135 | -135 | -135 |
| EBIT | 5 | 312 | -183 | 127 | 19 | 35 | -142 | -133 | -172 | -310 | 194 | -337 | -219 |
| Net financials | -3 | -101 | -302 | -256 | -111 | -105 | -97 | -135 | -97 | -65 | -70 | -100 | -103 |
| Profit before tax | 2 | 211 | -1.486 | -1.130 | -93 | -70 | -239 | -267 | -270 | -375 | 123 | -437 | -321 |
| Tax | 0 | 15 | -347 | -232 | -61 | -18 | -53 | -59 | -59 | -82 | 27 | -96 | -20 |
| Net profit | 1 | 196 | -1.139 | -898 | -32 | -52 | -186 | -208 | -210 | -292 | 96 | -341 | -302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.900 | 8.831 | 8.026 | 6.929 | 6.749 | 6.619 | 6.494 | 6.499 | 6.272 | 6.132 | 5.879 | 5.811 | 5.729 |
| Equity | 505 | 700 | 500 | 500 | 468 | 416 | 500 | 500 | 500 | 500 | 596 | 2.755 | 2.954 |
| Long-term debt | 0 | 4.413 | 4.316 | 4.213 | 3.991 | 3.766 | 3.536 | 3.303 | 3.161 | 2.959 | 2.795 | 2.640 | 2.464 |
| Short-term debt | 8.163 | 3.441 | 3.083 | 2.216 | 2.290 | 2.437 | 2.458 | 2.696 | 2.550 | 2.614 | 2.458 | 416 | 251 |
| Total debt | 8.163 | 7.855 | 7.399 | 6.429 | 6.281 | 6.203 | 5.994 | 5.999 | 5.711 | 5.573 | 5.253 | 3.056 | 2.714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELKÆR A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Elkær Mathiassen | Management | 0 companies |
| Brian Elkær Mathiassen | Chairman | 0 companies |
| Joachim Sønderborg Mathiassen | Board of Directors | 0 companies |