| Revenue | DKK -32K | +37% |
| EBITDA | DKK -32K | -37% |
| Net profit | DKK 26K | +117% |
| Total assets | DKK 13,5M | +312% |
| Equity | DKK -63K | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 642 | 1.369 | 1.127 | 1.111 | 1.189 | 1.265 | 1.247 | 1.173 | 1.518 | 695 | -6 | -8 | -23 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 642 | 1.369 | 1.127 | 1.111 | 1.189 | 1.265 | 1.247 | 1.173 | 1.518 | 532 | -6 | -8 | -23 | -32 |
| Depreciation & amort. | -0 | -0 | -117 | -117 | -117 | -117 | -117 | -117 | -2.256 | -0 | -0 | -0 | -20 | -20 |
| EBIT | 642 | 1.369 | 1.009 | 994 | 1.071 | 1.147 | 1.130 | 1.055 | -738 | 532 | -6 | -8 | -43 | -52 |
| Net financials | -485 | -656 | -677 | -668 | -600 | -422 | -305 | -607 | -723 | -15 | -4 | 0 | -108 | 77 |
| Profit before tax | 157 | 713 | 333 | 326 | 471 | 726 | 825 | 448 | -1.461 | 517 | -10 | -8 | -151 | 26 |
| Tax | 59 | 163 | 87 | 86 | 113 | 169 | 191 | 108 | 156 | 150 | -0 | -0 | -0 | -0 |
| Net profit | 98 | 549 | 246 | 240 | 359 | 557 | 634 | 340 | -1.616 | 368 | -10 | -7 | -151 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.501 | 18.247 | 17.878 | 17.816 | 17.616 | 17.811 | 17.675 | 18.481 | 17.368 | 1.885 | 235 | 71 | 3.279 | 13.493 |
| Equity | 178 | 727 | 800 | 1.040 | 1.398 | 1.955 | 2.589 | 2.930 | 1.313 | 1.681 | 71 | 63 | -88 | -63 |
| Long-term debt | 17.023 | 16.311 | 15.862 | 15.550 | 15.114 | 14.891 | 14.041 | 14.597 | 14.416 | 0 | 0 | 0 | 0 | 13.500 |
| Short-term debt | 1.300 | 1.209 | 1.216 | 1.227 | 1.104 | 964 | 1.044 | 955 | 1.638 | 204 | 165 | 8 | 3.367 | 55 |
| Total debt | 18.323 | 17.519 | 17.078 | 16.777 | 16.218 | 15.855 | 15.085 | 15.552 | 16.054 | 204 | 165 | 8 | 3.367 | 13.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2025 | — | — |
NL Management | Management | 2012 | — | — |
TK Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMIL GROUP HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Klavsen Corp Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Svend Arthur Greve Jakobsen | Management | 0 companies |
| Nevenka Lorena Sotomayor-Schroeder | Management | 0 companies |
| Thomas Klavsen | Management | 0 companies |