| Revenue | DKK 1,1M | +244% |
| EBITDA | DKK 1,1M | +244% |
| Net profit | DKK 837K | +265% |
| Total assets | DKK 1,8M | +2% |
| Equity | DKK 1,8M | +87% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 88 | 0 | 0 | 210 | 590 | 105 | 984 | 7 | -1 | -2 | 315 | 1.084 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | 88 | -0 | -0 | -7 | -1.083 | 147 | 984 | 7 | -1 | -2 | 315 | 1.084 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | 88 | -0 | -0 | -7 | -1.083 | 147 | 984 | 7 | -1 | -2 | 315 | 1.084 |
| Net financials | 19 | -14 | -21 | 17 | -0 | -28 | -0 | -2 | -0 | 6 | 760 | -5 | -2 |
| Profit before tax | 18 | 74 | -21 | 17 | -7 | -1.111 | 147 | 982 | 7 | 5 | 758 | 309 | 1.082 |
| Tax | 5 | 18 | -0 | -0 | -0 | -0 | -0 | 2 | 2 | 1 | 167 | 80 | 245 |
| Net profit | 14 | 55 | -21 | 17 | -7 | -1.111 | 147 | 980 | 5 | 4 | 592 | 229 | 837 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 495 | 572 | 529 | 546 | 1.218 | 0 | 168 | 640 | 618 | 1.116 | 1.531 | 1.768 | 1.796 |
| Equity | 69 | 124 | 103 | 120 | 112 | -999 | -852 | 128 | 133 | 137 | 729 | 958 | 1.796 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 475 | 0 |
| Short-term debt | 426 | 448 | 426 | 426 | 1.106 | 999 | 1.021 | 512 | 485 | 978 | 202 | 333 | 0 |
| Total debt | 426 | 448 | 426 | 426 | 1.106 | 999 | 1.021 | 512 | 485 | 978 | 802 | 808 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2022 | — | — |
SB Management | Management | 2019 | — | — |
JC Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMIBA ApS | Company | 100.0% | 100.0% | 2018 |
INEM Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bird Rørvig | Management | 0 companies |
| Sara Bird Rørvig | Management | 0 companies |
| Johan Christensen | Management | 0 companies |