| Revenue | DKK 3M | +31% |
| EBITDA | DKK 3M | +31% |
| Net profit | DKK 2,3M | +28% |
| Total assets | DKK 4,6M | +70% |
| Equity | DKK 2,4M | +39% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -0 | -1 | -66 | 670 | 1.221 | 2.892 | 2.288 | 3.002 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -0 | -1 | -66 | 670 | 1.221 | 2.892 | 2.288 | 3.002 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -0 | -1 | -66 | 670 | 1.221 | 2.892 | 2.288 | 3.002 |
| Net financials | 0 | -2.167 | -2.450 | -1 | -0 | -136 | -60 | -9 | -61 |
| Profit before tax | -0 | -2.167 | -2.451 | -67 | 670 | 1.085 | 2.832 | 2.279 | 2.941 |
| Tax | -0 | -0 | -0 | -1.028 | 147 | 239 | 623 | 504 | 660 |
| Net profit | -0 | -2.167 | -2.451 | 961 | 523 | 847 | 2.209 | 1.775 | 2.281 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.826 | 6.524 | 1.825 | 1.112 | 1.229 | 1.040 | 304 | 2.716 | 4.604 |
| Equity | 50 | -2.118 | -4.568 | -3.608 | -3.085 | -2.238 | -29 | 1.746 | 2.427 |
| Long-term debt | 0 | 0 | 0 | 4.000 | 3.200 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.776 | 8.642 | 6.394 | 719 | 1.113 | 3.278 | 333 | 969 | 2.177 |
| Total debt | 8.776 | 8.642 | 6.394 | 4.719 | 4.313 | 3.278 | 333 | 969 | 2.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2022 | — | — |
SB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMIBA ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bird Rørvig | Management | 0 companies |
| Sara Bird Rørvig | Management | 0 companies |