| Revenue | DKK 254K | +6% |
| EBITDA | DKK 254K | +6% |
| Net profit | DKK 257K | +17% |
| Total assets | DKK 3,3M | -17% |
| Equity | DKK 2,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.581 | 810 | 2.053 | 42 | 305 | 78 | 95 | 532 | 230 | 1.915 | 1.782 | 317 | 239 | 254 |
| Staff expenses | -69 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.512 | 810 | 2.053 | 42 | 305 | 78 | 95 | 532 | 230 | 1.915 | 1.782 | 317 | 239 | 254 |
| Depreciation & amort. | -0 | -23 | -44 | -44 | -44 | -44 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.512 | 787 | 2.009 | -3 | 261 | 34 | 73 | 532 | 230 | 1.915 | 1.782 | 317 | 239 | 254 |
| Net financials | 94 | 25 | 86 | 71 | 14 | 52 | 9 | 31 | -1 | 96 | 26 | -41 | 49 | 76 |
| Profit before tax | 1.606 | 812 | 2.094 | 69 | 276 | 86 | 82 | 564 | 229 | 2.011 | 1.808 | 276 | 288 | 330 |
| Tax | 403 | 224 | 510 | 16 | 30 | 18 | 18 | 123 | 50 | 442 | 398 | 61 | 68 | 73 |
| Net profit | 1.204 | 587 | 1.584 | 53 | 245 | 68 | 64 | 441 | 179 | 1.569 | 1.410 | 215 | 220 | 257 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.906 | 2.089 | 2.596 | 956 | 2.466 | 1.590 | 1.871 | 2.026 | 3.085 | 7.391 | 6.680 | 5.316 | 3.919 | 3.256 |
| Equity | 1.704 | 1.087 | 2.084 | 553 | 798 | 621 | 685 | 1.126 | 679 | 2.247 | 2.658 | 2.215 | 2.220 | 2.257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 441 | 393 | 61 | 68 | 73 |
| Short-term debt | 1.202 | 994 | 507 | 400 | 1.668 | 969 | 1.186 | 900 | 2.358 | 4.703 | 3.629 | 3.040 | 1.631 | 926 |
| Total debt | 1.202 | 994 | 507 | 400 | 1.668 | 969 | 1.186 | 900 | 2.407 | 5.144 | 4.023 | 3.101 | 1.698 | 999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
EF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EM GROUP HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bjørn Thomsen | Management | 0 companies |
| Esben Frederik Wellendorf | Chief Executive Officer | 0 companies |