| Revenue | DKK 1,2M | +5% |
| EBITDA | DKK 10K | -91% |
| Net profit | DKK 87K | +21% |
| Total assets | DKK 3,8M | +3% |
| Equity | DKK 516K | +20% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.607 | 1.663 | 1.733 | 2.238 | 1.245 | 1.251 | 1.140 | 1.088 | 1.502 | 1.242 | 776 | 1.164 | 1.227 |
| Staff expenses | -676 | -950 | -912 | -956 | -1.255 | -1.185 | -1.137 | -1.043 | -1.348 | -1.150 | -808 | -1.059 | -1.217 |
| EBITDA | -34 | -143 | -83 | 94 | -10 | 66 | 4 | 46 | 154 | 92 | -31 | 104 | 10 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -143 | -83 | 94 | -10 | 66 | 4 | 46 | 154 | 92 | -31 | 104 | 10 |
| Net financials | 22 | 32 | 14 | 34 | 29 | 12 | 11 | 9 | 7 | 7 | 8 | -5 | 102 |
| Profit before tax | -17 | -111 | -69 | 129 | 19 | 78 | 14 | 55 | 161 | 99 | -24 | 99 | 112 |
| Tax | 3 | -28 | -13 | 35 | 12 | 20 | 5 | 13 | 37 | 23 | -5 | 27 | 25 |
| Net profit | -19 | -83 | -55 | 94 | 11 | 57 | 9 | 41 | 124 | 76 | -19 | 72 | 87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.963 | 2.180 | 2.345 | 2.684 | 2.418 | 2.459 | 2.634 | 3.009 | 3.437 | 3.481 | 3.537 | 3.666 | 3.776 |
| Equity | 101 | 19 | -37 | 57 | 68 | 125 | 135 | 176 | 300 | 376 | 357 | 429 | 516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.862 | 2.161 | 2.381 | 2.627 | 2.350 | 2.333 | 2.500 | 2.833 | 3.137 | 3.104 | 3.179 | 3.236 | 3.259 |
| Total debt | 1.862 | 2.161 | 2.381 | 2.627 | 2.350 | 2.333 | 2.500 | 2.833 | 3.137 | 3.104 | 3.179 | 3.236 | 3.259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2015 | — | — |
| Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Eskild Moreira Nielsen | Management | 0 companies |
| Revisionsfirmaet Henning Schaumburg | Audit | 0 companies |