| Revenue | DKK 28,2M | +19% |
| EBITDA | DKK 22M | +25% |
| Net profit | DKK 17,9M | +18% |
| Total assets | DKK 86,5M | +86% |
| Equity | DKK 52,6M | +52% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 5.552 | 6.495 | 6.839 | 8.567 | 6.687 | 6.985 | 8.393 | 67.594 | 46.296 | 37.092 | 23.636 | 28.238 |
| Staff expenses | -3.381 | -3.472 | -3.732 | -4.222 | -4.370 | -4.818 | -4.878 | -4.435 | -9.435 | -6.366 | -6.017 | -6.040 | -6.240 |
| EBITDA | 1 | 2.080 | 2.763 | 2.617 | 4.197 | 1.869 | 2.107 | 3.958 | 58.159 | 39.930 | 31.075 | 17.596 | 21.998 |
| Depreciation & amort. | -0 | -6 | -12 | -0 | -36 | -129 | -142 | -141 | -154 | -180 | -158 | -165 | -262 |
| EBIT | 1 | 2.074 | 2.751 | 2.617 | 4.161 | 1.740 | 1.965 | 3.817 | 58.005 | 39.750 | 30.917 | 17.431 | 21.736 |
| Net financials | -285 | -107 | -14 | -61 | 94 | -152 | 51 | -85 | 1.262 | 1.920 | -103 | 2.112 | 1.411 |
| Profit before tax | 1 | 1.967 | 2.737 | 2.556 | 4.255 | 1.588 | 2.016 | 3.732 | 59.267 | 41.670 | 30.814 | 19.543 | 23.147 |
| Tax | 190 | 558 | 622 | 597 | 950 | 356 | 448 | 826 | 13.039 | 9.168 | 6.790 | 4.309 | 5.225 |
| Net profit | 0 | 1.409 | 2.115 | 1.959 | 3.305 | 1.232 | 1.568 | 2.906 | 46.228 | 32.502 | 24.024 | 15.234 | 17.922 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.987 | 6.390 | 7.041 | 7.548 | 11.004 | 8.046 | 10.479 | 11.584 | 94.848 | 89.396 | 101.671 | 46.437 | 86.502 |
| Equity | 1.388 | 2.397 | 3.762 | 3.721 | 5.426 | 4.158 | 4.726 | 5.616 | 40.945 | 45.447 | 69.470 | 34.704 | 52.626 |
| Long-term debt | 1.300 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 166 | 731 | 174 | 177 | 183 |
| Short-term debt | 4.299 | 3.993 | 3.279 | 3.827 | 5.578 | 3.888 | 5.753 | 5.844 | 52.237 | 42.418 | 31.227 | 10.956 | 32.843 |
| Total debt | 5.599 | 3.993 | 3.279 | 3.827 | 5.578 | 3.888 | 5.753 | 5.968 | 52.403 | 43.149 | 31.401 | 11.133 | 33.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EET GROUP A/S | Company | 100.0% | 100.0% | 2022 |
MEVA ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Frank Hollerup | Management | 0 companies |
| Søren Drewsen | Board of Directors | 0 companies |
| Anja Hoff Petersen | Board of Directors | 0 companies |
| Erling Hoff Petersen | Chairman | 0 companies |
| Erik Balleby Jensen | Board of Directors | 0 companies |
| Carsten Wendt | Board of Directors | 0 companies |
| John Thomas | Board of Directors | 0 companies |
| Olaf Poulsen | Chairman | 0 companies |
| Jan Holmetoft Iversen | Board of Directors | 0 companies |
| Rita Vivi Hollerup | Board of Directors | 0 companies |