| Revenue | DKK -86K | +34% |
| EBITDA | DKK -1,6M | +59% |
| Net profit | DKK 4,9M | +131% |
| Total assets | DKK 157,7M | +2% |
| Equity | DKK 133,5M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -5 | -5 | -9 | -40 | -13 | -218 | -78 | -82 | -135 | -124 | -122 | -64 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -107 | -1 | -5 | -0 | -623 | -416 | -866 | -541 | -1.498 | -34 |
| EBITDA | -8 | -5 | -5 | -9 | -147 | -14 | -223 | -78 | -1.231 | -1.058 | -1.570 | -2.139 | -3.866 | -1.596 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -102 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -5 | -5 | -9 | -249 | -32 | -223 | -78 | -1.231 | -1.058 | -1.570 | -2.139 | -3.866 | -1.596 |
| Net financials | 7.378 | 12.833 | 6.771 | 5.824 | 8.572 | 6.697 | 11.147 | 13.274 | 8.904 | 10.317 | 20.208 | 19.637 | 6.373 | 6.921 |
| Profit before tax | 7.370 | 12.828 | 6.766 | 5.815 | 8.322 | 6.666 | 10.925 | 13.196 | 7.673 | 9.260 | 18.638 | 17.498 | 2.507 | 5.325 |
| Tax | 2 | 4 | 11 | 64 | 11 | 22 | 40 | 75 | -45 | 141 | -204 | 163 | 394 | 436 |
| Net profit | 7.369 | 12.823 | 6.755 | 5.752 | 8.311 | 6.644 | 10.884 | 13.121 | 7.718 | 9.118 | 18.842 | 17.334 | 2.114 | 4.889 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.063 | 34.869 | 41.611 | 46.953 | 54.733 | 61.549 | 70.655 | 81.947 | 92.057 | 115.858 | 134.133 | 150.900 | 154.132 | 157.693 |
| Equity | 22.043 | 34.863 | 41.588 | 46.938 | 54.704 | 60.348 | 68.729 | 80.653 | 86.187 | 95.116 | 113.767 | 130.905 | 130.816 | 133.494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.336 | 9.430 | 9.525 | 9.620 | 9.717 |
| Short-term debt | 20 | 5 | 23 | 15 | 17 | 1.201 | 1.926 | 1.294 | 5.870 | 11.406 | 10.936 | 10.470 | 13.696 | 14.482 |
| Total debt | 20 | 5 | 23 | 15 | 17 | 1.201 | 1.926 | 1.294 | 5.870 | 20.742 | 20.366 | 19.995 | 23.317 | 24.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Audit | Audit | 2003 | — | — |
TM Founder | Founder | 2003 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Familien Metellus Ejendomme ApS | Company | 90.0% | 33.3% | 2019 |
ET Metellus Ejendomme ApS | Company | 10.0% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Kjær Iversen | Audit | 0 companies |
| Trine Metellus | Founder | 0 companies |
| Erik Metellus | Chief Executive Officer | 0 companies |