| Revenue | DKK 323K | -61% |
| EBITDA | DKK 11K | -96% |
| Net profit | DKK 5K | -98% |
| Total assets | DKK 1,3M | +56% |
| Equity | DKK 973K | +120% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | 5 | 59 | -23 | 142 | 93 | -81 | 1 | 70 | 114 | 130 | 514 | 824 | 323 |
| Staff expenses | -0 | -0 | -16 | -22 | -22 | -39 | -123 | -0 | -10 | -1 | -3 | -513 | -519 | -312 |
| EBITDA | -45 | 5 | 43 | -44 | 120 | 54 | -204 | 0 | 59 | 112 | 127 | 1 | 305 | 11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -8 | -8 |
| EBIT | -45 | 5 | 43 | -44 | 120 | 54 | -204 | 0 | 59 | 112 | 127 | -4 | 297 | 3 |
| Net financials | 0 | 0 | 0 | -0 | -3 | -1 | -1 | -2 | -5 | -3 | -4 | -1 | -4 | 6 |
| Profit before tax | -45 | 5 | 43 | -45 | 117 | 53 | -205 | -1 | 54 | 109 | 123 | -5 | 293 | 9 |
| Tax | -0 | -0 | 1 | -6 | 23 | 13 | -44 | -0 | 14 | 24 | 27 | 0 | 67 | 4 |
| Net profit | -45 | 5 | 42 | -39 | 95 | 40 | -160 | -1 | 40 | 85 | 96 | -5 | 225 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37 | 44 | 116 | 116 | 189 | 247 | 177 | 193 | 223 | 291 | 403 | 359 | 825 | 1.290 |
| Equity | 35 | 40 | 82 | 43 | 138 | 178 | 103 | 101 | 142 | 227 | 323 | 218 | 443 | 973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 94 | 6 |
| Short-term debt | 2 | 4 | 34 | 73 | 51 | 69 | 73 | 92 | 81 | 64 | 53 | 141 | 282 | 302 |
| Total debt | 2 | 4 | 34 | 73 | 51 | 69 | 73 | 92 | 81 | 64 | 80 | 141 | 376 | 308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Metellus | Management | 0 companies |