| Revenue | DKK 199K | +18% |
| EBITDA | DKK 199K | +18% |
| Net profit | DKK 107K | +34% |
| Total assets | DKK 5,4M | +3% |
| Equity | DKK 5,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -9 | — | — | — | — | 258 | 94 | 172 | 211 | 232 | 201 | 170 | 199 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 32 | 0 | 0 | 0 | 0 | 258 | 94 | 172 | 211 | 232 | 201 | 170 | 199 |
| Depreciation & amort. | -20 | -20 | -0 | -0 | -0 | -0 | -51 | -51 | -52 | -53 | -54 | -54 | -53 | -52 |
| EBIT | -28 | 11 | 0 | 0 | 0 | 0 | 207 | 42 | 121 | 157 | 178 | 148 | 117 | 148 |
| Net financials | -2 | -1 | 0 | 0 | 0 | 0 | -29 | -32 | -35 | -41 | -25 | -24 | -13 | 0 |
| Profit before tax | -29 | 11 | 0 | 0 | 0 | 0 | 178 | 11 | 86 | 116 | 153 | 123 | 104 | 148 |
| Tax | -7 | 3 | -0 | -0 | -0 | -0 | 50 | 12 | 28 | 35 | 48 | 41 | 24 | 41 |
| Net profit | -22 | 8 | 0 | 0 | 0 | 0 | 128 | -1 | 57 | 81 | 105 | 82 | 80 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.316 | 4.302 | 0 | 0 | 0 | 0 | 5.505 | 5.550 | 5.668 | 5.815 | 6.001 | 6.145 | 5.281 | 5.425 |
| Equity | 4.252 | 4.244 | 0 | 0 | 0 | 0 | 4.571 | 4.570 | 4.628 | 4.709 | 4.814 | 4.896 | 4.976 | 5.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 120 |
| Short-term debt | -63 | -58 | 0 | 0 | 0 | 0 | 933 | 980 | 1.040 | 1.106 | 1.188 | 1.249 | 188 | 222 |
| Total debt | -63 | -58 | 0 | 0 | 0 | 0 | 933 | 980 | 1.040 | 1.106 | 1.188 | 1.249 | 305 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Nørager Madsen | Management | 0 companies |