| Revenue | DKK 66K | +174% |
| EBITDA | DKK 66K | +174% |
| Net profit | DKK 51K | +380% |
| Total assets | DKK 666K | +38% |
| Equity | DKK 386K | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.564 | 1.263 | 1.354 | 144 | 640 | 40 | 43 | 290 | 31 | 121 | 120 | 10 | 24 | 66 |
| Staff expenses | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.554 | 1.263 | 1.354 | 144 | 640 | 40 | 43 | 290 | 31 | 121 | 120 | 10 | 24 | 66 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.554 | 1.263 | 1.354 | 144 | 640 | 40 | 43 | 290 | 31 | 121 | 120 | 10 | 24 | 66 |
| Net financials | 166 | 73 | 66 | 42 | 35 | 51 | 48 | 34 | 42 | 21 | -15 | 21 | -6 | 5 |
| Profit before tax | 1.719 | 1.336 | 1.420 | 186 | 676 | 91 | 91 | 324 | 73 | 143 | 105 | 31 | 18 | 71 |
| Tax | 430 | 345 | 353 | 44 | 149 | 20 | 20 | 71 | 16 | 31 | 23 | 7 | 7 | 20 |
| Net profit | 1.289 | 992 | 1.067 | 142 | 527 | 71 | 71 | 253 | 57 | 111 | 82 | 24 | 11 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.854 | 3.804 | 3.140 | 3.141 | 4.511 | 2.819 | 3.719 | 1.540 | 754 | 1.589 | 1.062 | 1.035 | 482 | 666 |
| Equity | 1.889 | 1.592 | 1.667 | 742 | 1.269 | 813 | 884 | 1.137 | 557 | 668 | 750 | 324 | 335 | 386 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 31 | 23 | 7 | 7 | 20 |
| Short-term debt | 1.965 | 2.212 | 1.473 | 2.399 | 3.242 | 2.006 | 2.835 | 403 | 181 | 889 | 289 | 704 | 140 | 260 |
| Total debt | 1.965 | 2.212 | 1.473 | 2.399 | 3.242 | 2.006 | 2.835 | 403 | 197 | 921 | 312 | 711 | 147 | 280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
EF Management | Management | 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 | Management | 0 companies |