| Revenue | DKK 2,4M | -348% |
| EBITDA | DKK 1,5M | +135% |
| Net profit | DKK 698K | +113% |
| Total assets | DKK 13,5M | -28% |
| Equity | DKK 4,3M | +465% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.483 | 7.762 | 7.841 | 7.907 | 2.184 | 1.959 | -5.429 | -2.102 | 3.306 | 4.200 | 24.094 | -956 | 2.375 |
| Staff expenses | -1.182 | -1.969 | -2.413 | -3.573 | -3.723 | -3.084 | -2.242 | -2.497 | -2.539 | -1.374 | -3.569 | -3.344 | -885 |
| EBITDA | 5.301 | 5.793 | 5.428 | 4.334 | -1.539 | -1.125 | -7.672 | -7.599 | 3.767 | 2.826 | 20.409 | -4.300 | 1.490 |
| Depreciation & amort. | -240 | -631 | -1.021 | -147 | -367 | -364 | -333 | -245 | -179 | -114 | -201 | -204 | -179 |
| EBIT | 5.061 | 5.161 | 4.407 | 4.187 | -1.905 | -1.488 | -8.005 | -7.844 | 3.588 | 2.712 | 20.208 | -4.504 | 1.311 |
| Net financials | -184 | -1.138 | -1.455 | -630 | -496 | -755 | -965 | -1.309 | -1.789 | -1.909 | -1.579 | -1.197 | -716 |
| Profit before tax | 4.877 | 4.023 | 2.952 | 3.557 | -2.402 | -2.244 | -8.970 | -9.153 | 1.799 | 802 | 18.628 | -5.701 | 595 |
| Tax | 1.257 | 1.142 | 703 | 864 | -578 | -490 | -602 | -0 | -168 | -197 | -196 | -146 | -103 |
| Net profit | 3.620 | 2.882 | 2.249 | 2.693 | -1.824 | -1.754 | -8.367 | -9.153 | 1.968 | 1.000 | 18.824 | -5.556 | 698 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.988 | 33.129 | 34.418 | 28.594 | 20.327 | 22.873 | 21.551 | 18.848 | 28.158 | 18.357 | 35.163 | 18.855 | 13.544 |
| Equity | 5.259 | 7.141 | 8.639 | 5.631 | 3.807 | 2.053 | -6.314 | -15.468 | -13.500 | -12.500 | 6.324 | 768 | 4.341 |
| Long-term debt | 680 | 3.424 | 5.971 | 0 | 0 | 0 | 3.000 | 8.609 | 12.502 | 5.570 | 5.878 | 3.952 | 3.968 |
| Short-term debt | 4.281 | 21.232 | 18.550 | 22.322 | 15.986 | 20.153 | 24.865 | 25.707 | 29.156 | 25.287 | 22.961 | 14.135 | 5.235 |
| Total debt | 4.962 | 24.656 | 24.521 | 22.322 | 15.986 | 20.153 | 27.865 | 34.316 | 41.658 | 30.857 | 28.839 | 18.087 | 9.203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
EM Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEMH HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Erik Møller Hansen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Poul Jensen-Dahm | Board of Directors | 0 companies |
| Hans Christian Jørgensen | Chairman | 0 companies |