| Revenue | DKK 425K | +2% |
| EBITDA | DKK -242K | -1113% |
| Net profit | DKK -255K | -954% |
| Total assets | DKK 6,1M | -8% |
| Equity | DKK 5,2M | -7% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 644 | 1.205 | 441 | 2.875 | 1.494 | 433 | 384 | 1.637 | 416 | 425 |
| Staff expenses | -0 | -0 | -0 | -177 | -581 | -561 | -103 | -0 | -392 | -667 |
| EBITDA | 644 | 1.205 | 441 | 2.698 | 913 | -129 | 280 | 1.637 | 24 | -242 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 644 | 1.205 | 441 | 2.698 | 913 | -129 | 280 | 1.637 | 24 | -242 |
| Net financials | -6 | -9 | -9 | -30 | -62 | 36 | -14 | -24 | 19 | -13 |
| Profit before tax | 639 | 1.195 | 432 | 2.667 | 851 | -93 | 266 | 1.613 | 43 | -255 |
| Tax | 155 | 267 | 105 | 594 | 207 | -0 | 33 | 360 | 13 | -0 |
| Net profit | 484 | 928 | 327 | 2.073 | 644 | -93 | 234 | 1.252 | 30 | -255 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.153 | 2.340 | 2.724 | 5.175 | 5.593 | 4.919 | 5.248 | 6.987 | 6.657 | 6.115 |
| Equity | 484 | 1.412 | 1.739 | 3.812 | 4.240 | 4.148 | 4.381 | 5.634 | 5.544 | 5.176 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 669 | 928 | 985 | 1.363 | 1.353 | 771 | 867 | 1.353 | 1.113 | 940 |
| Total debt | 669 | 928 | 985 | 1.363 | 1.353 | 771 | 867 | 1.353 | 1.113 | 940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JBL 2025 Holding ApS | Company | 25.0% | 25.0% | 2025 |
HJK 2025 Holding ApS | Company | 25.0% | 25.0% | 2025 |
EMO INVEST ApS | Company | 25.0% | 25.0% | 2026 |
Collibre ApS | Company | 15.0% | 15.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Eigil Mølgaard | Chief Executive Officer | 0 companies |
| Brian Schildt Laursen | Board of Directors | 0 companies |
| Henrik Jøhnk Kristensen | Board of Directors | 0 companies |
| Jesper Bo Larsen | Chairman | 0 companies |