| Revenue | DKK 1M | -261% |
| EBITDA | DKK 821K | +172% |
| Net profit | DKK -198K | +90% |
| Total assets | DKK 3,7M | +37% |
| Equity | DKK -6,1M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 404 | -188 | 743 | -1.269 | 306 | 1.700 | -1.524 | 1.400 | 812 | 1.308 | -625 | 1.004 |
| Staff expenses | -720 | -523 | -434 | -846 | -902 | -525 | -572 | -522 | -909 | -749 | -509 | -522 | -137 |
| EBITDA | 1.677 | 1.286 | 2.107 | 2.630 | 907 | -219 | 1.128 | -2.046 | 490 | 63 | 799 | -1.147 | 821 |
| Depreciation & amort. | -781 | -729 | -739 | -635 | -770 | -683 | -836 | -774 | -779 | -6.157 | -658 | -564 | -719 |
| EBIT | 897 | 557 | 1.367 | 1.995 | 137 | -903 | 292 | -2.820 | -289 | -6.094 | 141 | -1.711 | 102 |
| Net financials | -231 | -372 | -313 | -277 | 2.770 | -128 | -318 | -265 | -240 | -47 | -164 | -216 | -300 |
| Profit before tax | 666 | 186 | 1.054 | 1.718 | -171 | -1.031 | -26 | -3.085 | -529 | -6.141 | -23 | -1.927 | -198 |
| Tax | 172 | 35 | -0 | 227 | -33 | -40 | -191 | -591 | -1.303 | -330 | -0 | -0 | -0 |
| Net profit | 494 | 151 | 805 | 1.491 | -138 | -990 | 165 | -2.494 | 774 | -5.810 | -23 | -1.927 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.103 | 11.138 | 10.699 | 12.591 | 12.049 | 11.808 | 11.430 | 10.026 | 8.912 | 3.786 | 3.361 | 2.660 | 3.655 |
| Equity | 2.143 | 2.294 | 3.099 | 4.590 | 4.452 | 3.462 | 3.627 | 1.133 | 1.907 | -3.904 | -3.926 | -5.853 | -6.051 |
| Long-term debt | 323 | 1.704 | 1.596 | 1.680 | 1.527 | 1.546 | 841 | 757 | 669 | 581 | 489 | 399 | 397 |
| Short-term debt | 6.431 | 5.900 | 4.514 | 4.605 | 4.386 | 5.158 | 5.510 | 6.834 | 6.337 | 7.109 | 6.798 | 8.114 | 9.309 |
| Total debt | 6.755 | 7.604 | 6.111 | 6.285 | 5.914 | 6.704 | 6.351 | 7.591 | 7.006 | 7.690 | 7.287 | 8.513 | 9.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB | Audit | 1995 | — | — |
MK Management | Management | 2009 | — | — |
ME Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EIBERG HOLDING ApS | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bent Engelsted Petersen | Audit | 0 companies |
| Morten Kenneth Eiberg | Management | 0 companies |
| Mogens Eiberg | Founder | 0 companies |
| Mette Christina Eiberg | Board of Directors | 0 companies |