| Revenue | DKK -313K | +6% |
| EBITDA | DKK -333K | -13% |
| Net profit | DKK 2,7M | -21% |
| Total assets | DKK 17,4M | +18% |
| Equity | DKK 13,4M | +25% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 56 | 21 | 20 | 500 | 930 | -57 | 16 | -394 | -104 | -412 | -295 | -313 |
| Staff expenses | -13 | -18 | -40 | -32 | -0 | -0 | -0 | -0 | -0 | -10 | -0 | -0 | -20 |
| EBITDA | -2 | 38 | -20 | -12 | 500 | 932 | -172 | 16 | -394 | -114 | -412 | -295 | -333 |
| Depreciation & amort. | -47 | -37 | -0 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | 1 | -20 | -37 | 500 | 932 | -172 | 16 | -394 | -114 | -412 | -295 | -333 |
| Net financials | 0 | 0 | 0 | 0 | -6 | -19 | -12 | 144 | 1.222 | 1.504 | 3.938 | 3.567 | 2.924 |
| Profit before tax | -50 | 1 | -20 | -37 | 493 | 913 | -183 | 160 | 828 | 1.389 | 3.527 | 3.271 | 2.591 |
| Tax | -0 | -0 | -0 | -0 | -0 | 1 | -54 | -7 | -76 | -21 | -91 | -104 | -83 |
| Net profit | -50 | 1 | -20 | -37 | 493 | 912 | -129 | 168 | 904 | 1.410 | 3.617 | 3.375 | 2.675 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149 | 46 | 36 | 44 | 1.497 | 2.395 | 2.612 | 4.295 | 5.086 | 7.511 | 10.377 | 14.742 | 17.414 |
| Equity | 30 | 31 | 11 | -26 | 467 | 1.379 | 1.250 | 1.418 | 2.322 | 3.732 | 7.349 | 10.725 | 13.399 |
| Long-term debt | 0 | 0 | 0 | 0 | 500 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 119 | 15 | 24 | 70 | 530 | 765 | 1.362 | 2.862 | 2.764 | 3.779 | 3.028 | 4.018 | 4.015 |
| Total debt | 119 | 15 | 24 | 70 | 1.030 | 1.015 | 1.362 | 2.862 | 2.764 | 3.779 | 3.028 | 4.018 | 4.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Margrethe Pedersen | Founder | 0 companies |