| Revenue | DKK 497K | -8% |
| EBITDA | DKK 497K | -8% |
| Net profit | DKK 81K | -18% |
| Total assets | DKK 8,5M | +2% |
| Equity | DKK 552K | +17% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 173 | 142 | 413 | 723 | 515 | 542 | 497 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 173 | 142 | 413 | 723 | 515 | 542 | 497 |
| Depreciation & amort. | -99 | -124 | -89 | -89 | -111 | -127 | -119 |
| EBIT | 74 | 18 | 324 | 634 | 404 | 414 | 379 |
| Net financials | -145 | -253 | -274 | -281 | -279 | -287 | -275 |
| Profit before tax | -72 | -235 | 50 | 353 | 125 | 127 | 104 |
| Tax | -16 | -52 | 11 | 78 | 27 | 28 | 23 |
| Net profit | -56 | -183 | 39 | 275 | 97 | 99 | 81 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.125 | 7.472 | 7.876 | 8.017 | 8.242 | 8.407 | 8.545 |
| Equity | 144 | -39 | -0 | 275 | 372 | 471 | 552 |
| Long-term debt | 4.866 | 1.193 | 1.119 | 7.355 | 7.528 | 7.497 | 7.466 |
| Short-term debt | 115 | 6.318 | 6.758 | 366 | 293 | 362 | 427 |
| Total debt | 4.980 | 7.511 | 7.876 | 7.721 | 7.821 | 7.859 | 7.893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2018 | — | — |
BD Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEMH HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
B. Vangsted Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Møller Hansen | Management | 0 companies |
| Brian Danny Vangsted | Management | 0 companies |