| Revenue | DKK 221K | -63% |
| EBITDA | DKK -89K | -157% |
| Net profit | DKK -58K | -143% |
| Total assets | DKK 583K | -39% |
| Equity | DKK 514K | -29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.418 | 1.608 | 941 | 1.013 | 944 | 868 | 836 | 849 | 887 | 791 | 615 | 602 | 221 |
| Staff expenses | -1.089 | -1.166 | -679 | -637 | -529 | -462 | -406 | -429 | -491 | -533 | -450 | -447 | -310 |
| EBITDA | 329 | 442 | 261 | 377 | 414 | 406 | 431 | 420 | 396 | 258 | 166 | 156 | -89 |
| Depreciation & amort. | -106 | -60 | -46 | -21 | -13 | -13 | -0 | -31 | -64 | -79 | -59 | -0 | -0 |
| EBIT | 223 | 382 | 215 | 356 | 401 | 393 | 431 | 389 | 332 | 179 | 106 | 156 | -89 |
| Net financials | -24 | 36 | 43 | 53 | 40 | 45 | 43 | 34 | 39 | 24 | 18 | 17 | 15 |
| Profit before tax | 199 | 418 | 258 | 409 | 441 | 438 | 474 | 423 | 371 | 202 | 124 | 172 | -74 |
| Tax | 53 | 109 | 64 | 99 | 98 | 98 | 105 | 94 | 83 | 45 | 27 | 38 | -16 |
| Net profit | 147 | 309 | 194 | 310 | 344 | 340 | 369 | 329 | 288 | 158 | 97 | 134 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.142 | 2.208 | 1.622 | 1.602 | 1.684 | 1.668 | 1.771 | 1.856 | 1.704 | 1.178 | 998 | 961 | 583 |
| Equity | 1.659 | 1.658 | 1.202 | 1.322 | 1.356 | 1.356 | 1.385 | 1.344 | 1.132 | 790 | 737 | 722 | 514 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.484 | 550 | 420 | 280 | 328 | 313 | 386 | 500 | 555 | 375 | 251 | 239 | 69 |
| Total debt | 1.484 | 550 | 420 | 280 | 328 | 313 | 386 | 500 | 555 | 375 | 251 | 239 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
EA Management | Management | 1991 | — | — |
PH | Audit | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEMI ApS | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Ahlmann-Hedegaard | Management | 0 companies |
| Peter Hededam Christensen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Carsten Lydiksen Høeg | Board of Directors | 0 companies |
| Ida Birgitte Marie Ahlmann-Hedegaard | Board of Directors | 0 companies |
| Kirsten Andersen | Board of Directors | 0 companies |
| Finn Andersen | Board of Directors | 0 companies |
| Anker Hedegaard | Board of Directors | 0 companies |
| Anders Fage-Pedersen | Board of Directors | 0 companies |
| Niels Lennert Ahlmann | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |