| Revenue | DKK 1,1M | +6% |
| EBITDA | DKK 108K | +77% |
| Net profit | DKK -555 | +96% |
| Total assets | DKK 888K | +1% |
| Equity | DKK 262K | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -37 | -33 | 60 | 65 | 34 | 283 | 1.353 | 1.032 | 1.048 | 1.033 | 1.051 | 1.116 |
| Staff expenses | -20 | -2 | -10 | -0 | -0 | -0 | -336 | -914 | -984 | -996 | -1.001 | -990 | -1.009 |
| EBITDA | -35 | -39 | -42 | 13 | 1 | 15 | -53 | 438 | 48 | 51 | 32 | 61 | 108 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -67 | -80 |
| EBIT | -35 | -39 | -42 | 13 | 1 | 15 | -53 | 438 | 48 | 51 | 32 | -6 | 27 |
| Net financials | 0 | -2 | -3 | -1 | -1 | -3 | -6 | -8 | -11 | -18 | -19 | -14 | -28 |
| Profit before tax | -35 | -41 | -45 | 12 | -0 | 12 | -59 | 431 | 37 | 33 | 14 | -20 | -1 |
| Tax | -9 | 15 | 3 | -0 | 0 | -0 | -0 | 82 | 8 | 8 | 4 | -4 | -0 |
| Net profit | -26 | -56 | -48 | 12 | -0 | 12 | -59 | 349 | 29 | 26 | 10 | -16 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27 | 16 | 2 | 10 | 7 | 34 | 96 | 589 | 829 | 859 | 841 | 878 | 888 |
| Equity | 4 | -53 | -101 | -88 | -88 | -76 | -135 | 213 | 243 | 268 | 279 | 263 | 262 |
| Long-term debt | 0 | 64 | 0 | 92 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24 | 4 | 102 | 6 | 0 | 111 | 231 | 375 | 586 | 591 | 562 | 616 | 620 |
| Total debt | 24 | 68 | 102 | 99 | 96 | 111 | 231 | 375 | 586 | 591 | 562 | 616 | 620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2018 | — | — |
VG Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMSØ HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ernst Johansen | Management | 0 companies |
| Vibeke Gemünte Emsø | Management | 0 companies |