| Revenue | DKK 60K | +617% |
| EBITDA | DKK -311K | -240% |
| Net profit | DKK -15K | +85% |
| Total assets | DKK 1,8M | +6% |
| Equity | DKK 680K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -91 | -124 | -15 | -10 | -9 | -9 | -7 | 20 | -120 | -47 | -81 | 8 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -91 | 1.119 | -17 | -10 | -9 | -9 | 243 | 20 | -112 | 44 | -232 | -92 | -311 |
| Depreciation & amort. | -5.395 | 622 | -0 | -0 | -0 | -0 | -0 | -0 | 19 | -0 | 27 | -0 | -0 |
| EBIT | -5.486 | 498 | -17 | -10 | -9 | -9 | 243 | 20 | -131 | 44 | -259 | -92 | -311 |
| Net financials | -313 | 405 | 648 | 74 | 0 | 656 | 4 | -61 | 54 | 2.957 | -9 | -8 | 361 |
| Profit before tax | -5.799 | 902 | 631 | 63 | -9 | 647 | 247 | -42 | -77 | 3.001 | -268 | -99 | 50 |
| Tax | 929 | 5 | -0 | -194 | 14 | -0 | -0 | -9 | -0 | 77 | -77 | -0 | 65 |
| Net profit | -6.728 | 897 | 631 | 257 | -23 | 647 | 247 | -33 | -77 | 2.924 | -191 | -99 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.816 | 149 | 133 | 404 | 376 | 1.013 | 1.400 | 1.424 | 1.636 | 2.488 | 2.171 | 1.661 | 1.762 |
| Equity | -9.576 | -8.679 | -8.048 | -7.791 | -7.814 | -7.167 | -6.921 | -6.954 | -7.031 | 985 | 794 | 695 | 680 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 212 | 292 | 351 | 1.236 | 1.215 | 777 | 537 |
| Short-term debt | 13.392 | 8.828 | 8.181 | 8.195 | 8.190 | 8.181 | 8.108 | 8.086 | 8.316 | 191 | 161 | 188 | 545 |
| Total debt | 13.392 | 8.828 | 8.181 | 8.195 | 8.190 | 8.181 | 8.320 | 8.378 | 8.667 | 1.426 | 1.376 | 966 | 1.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 1999 | — | — |
| Audit | 1999 | — | — | |
PK Management | Management | 2004 | — | — |
PH Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MELA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ingemann Brixhuus | Management | 0 companies |
| Revisionsfirmaet Arne Sunne v/statsautoriseret revisor Ove Rasmussen | Audit | 0 companies |
| Preben Kildahl Laugesen | Management | 0 companies |
| Poul Holmgård | Management | 0 companies |
| Henrik Kildahl Laugesen | Board of Directors | 0 companies |
| Rene Skjold | Board of Directors | 0 companies |
| Leif Mortensen | Chairman | 0 companies |
| Svend Aage Kousgaard Poulsen | Chairman | 0 companies |
| Jens Højmose Kristensen | Board of Directors | 0 companies |