| Revenue | DKK 119K | +5% |
| EBITDA | DKK 119K | +5% |
| Net profit | DKK -64K | +6% |
| Total assets | DKK 3,8M | -1% |
| Equity | DKK 1,1M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 375 | 367 | 415 | 369 | 453 | 2.593 | 131 | 144 | 158 | 156 | 146 | 124 | 113 | 119 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 375 | 367 | 415 | 369 | 453 | 2.593 | 131 | 144 | 158 | 156 | 146 | 124 | 113 | 119 |
| Depreciation & amort. | -204 | -219 | -284 | -192 | -168 | -69 | -69 | -69 | -69 | -69 | -69 | -73 | -73 | -73 |
| EBIT | 171 | 149 | 131 | 178 | 284 | 2.524 | 62 | 75 | 89 | 87 | 77 | 51 | 40 | 46 |
| Net financials | -436 | -360 | -301 | -160 | -124 | -102 | -196 | -28 | -22 | -8 | -10 | -55 | -107 | -107 |
| Profit before tax | -265 | -212 | -170 | 18 | 160 | 2.422 | -134 | 47 | 67 | 79 | 66 | -4 | -67 | -61 |
| Tax | 5 | -0 | 1 | 48 | 41 | 573 | 43 | 26 | 30 | 33 | 30 | 16 | 1 | 3 |
| Net profit | -270 | -212 | -171 | -30 | 119 | 1.849 | -178 | 21 | 37 | 46 | 36 | -20 | -68 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.859 | 10.730 | 9.164 | 8.950 | 7.707 | 7.818 | 3.825 | 3.479 | 2.978 | 2.977 | 2.952 | 3.988 | 3.876 | 3.818 |
| Equity | -192 | -403 | 3.026 | 2.995 | 3.115 | 4.064 | 1.086 | 1.107 | 1.144 | 1.190 | 1.226 | 1.206 | 1.138 | 1.074 |
| Long-term debt | 10.942 | 11.025 | 5.980 | 5.759 | 4.260 | 1.689 | 1.608 | 1.541 | 1.710 | 1.640 | 1.604 | 1.575 | 1.482 | 1.452 |
| Short-term debt | 109 | 108 | 158 | 195 | 332 | 2.065 | 1.131 | 831 | 124 | 147 | 123 | 1.207 | 1.256 | 1.292 |
| Total debt | 11.051 | 11.133 | 6.138 | 5.954 | 4.592 | 3.754 | 2.739 | 2.372 | 1.834 | 1.787 | 1.726 | 2.782 | 2.738 | 2.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
EF Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBT HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
EFW HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
EM GROUP HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bjørn Thomsen | Management | 0 companies |
| Esben Frederik Wellendorf | Management | 0 companies |