| Revenue | DKK 62K | +46% |
| EBITDA | DKK 62K | +46% |
| Net profit | DKK -15K | -146% |
| Total assets | DKK 3,6M | +0% |
| Equity | DKK 1,6M | -1% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 72 | 61 | -5 | 84 | 43 | 62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | 61 | -5 | 84 | 43 | 62 |
| Depreciation & amort. | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | 42 | 31 | -35 | 54 | 13 | 32 |
| Net financials | -38 | -23 | -22 | -22 | -19 | -60 |
| Profit before tax | 5 | 8 | -56 | 32 | -7 | -28 |
| Tax | 8 | 8 | 0 | 14 | -40 | -13 |
| Net profit | -3 | -1 | -57 | 18 | 33 | -15 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.271 | 3.918 | 3.815 | 3.588 | 3.599 | 3.582 |
| Equity | 1.622 | 1.622 | 1.565 | 1.583 | 1.616 | 1.601 |
| Long-term debt | 2.537 | 1.843 | 1.773 | 1.703 | 1.861 | 1.728 |
| Short-term debt | 112 | 453 | 477 | 302 | 121 | 253 |
| Total debt | 2.649 | 2.296 | 2.250 | 2.005 | 1.982 | 1.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Founder | Founder | 2018 | — | — |
NE Founder | Founder | 2018 | — | — |
IM Founder | Founder | 2018 | — | — |
EM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emh ejendomme ApS | Company | 50.0% | 50.0% | 2023 |
MSJ Invest Holding ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Lorenzen | Founder | 0 companies |
| Niels Erik Bach Boesen | Founder | 0 companies |
| Inger Margrethe Hartvigsen | Founder | 0 companies |
| Esben Martin Hansen | Management | 0 companies |
| Ole Wadsholt | Board of Directors | 0 companies |
| Kim Rude Larsen | Board of Directors | 0 companies |
| Marcus Martin Lindegaard Jemer | Board of Directors | 0 companies |