| Revenue | DKK 179K | -11% |
| EBITDA | DKK 159K | -21% |
| Net profit | DKK 60K | -23% |
| Total assets | DKK 2,9M | +2% |
| Equity | DKK 1,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 798 | 1.357 | 875 | 688 | 624 | -126 | -51 | -16 | 44 | 125 | 125 | 151 | 201 | 179 |
| Staff expenses | -407 | -271 | -7 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 401 | 1.086 | 868 | 686 | 623 | -126 | -140 | -16 | 104 | 125 | 125 | 191 | 201 | 159 |
| Depreciation & amort. | 221 | -256 | -227 | -218 | -207 | -132 | -14 | -12 | -6 | -4 | -0 | -0 | -0 | -0 |
| EBIT | 181 | 830 | 642 | 467 | 416 | -258 | -154 | -27 | 98 | 121 | 125 | 191 | 201 | 159 |
| Net financials | -206 | -194 | -108 | -93 | -60 | 17 | 19 | 138 | -185 | -22 | -31 | -78 | -102 | -82 |
| Profit before tax | -26 | 636 | 534 | 374 | 356 | -241 | -135 | 110 | -87 | 99 | 94 | 114 | 99 | 77 |
| Tax | 5 | 160 | 111 | 100 | 69 | -52 | -30 | 24 | -19 | 22 | 21 | 25 | 22 | 17 |
| Net profit | -31 | 477 | 423 | 274 | 286 | -189 | -105 | 86 | -68 | 77 | 73 | 89 | 78 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.883 | 3.722 | 3.913 | 4.277 | 4.157 | 3.952 | 3.163 | 3.272 | 3.177 | 3.292 | 2.896 | 2.795 | 2.849 | 2.919 |
| Equity | 240 | 616 | 1.039 | 1.313 | 1.600 | 1.411 | 1.306 | 1.392 | 1.324 | 1.401 | 1.075 | 1.018 | 1.096 | 1.155 |
| Long-term debt | 2.218 | 2.724 | 2.054 | 1.762 | 299 | 0 | 0 | 0 | 1.820 | 1.820 | 1.766 | 1.654 | 1.605 | 1.444 |
| Short-term debt | 1.330 | 294 | 757 | 1.109 | 2.210 | 2.502 | 1.841 | 1.879 | 19 | 57 | 42 | 101 | 127 | 302 |
| Total debt | 3.548 | 3.018 | 2.811 | 2.871 | 2.509 | 2.502 | 1.841 | 1.879 | 1.839 | 1.877 | 1.808 | 1.755 | 1.731 | 1.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2008 | — | — |
SW Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Egemark Invest ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Egemark | Management | 0 companies |
| Simon Wendner Rokkedahl | Management | 0 companies |