| Revenue | DKK 2,8M | -3% |
| EBITDA | DKK -160K | -173% |
| Net profit | DKK -206K | -282% |
| Total assets | DKK 3,2M | +74% |
| Equity | DKK 483K | -30% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.297 | 1.293 | 1.324 | 1.719 | 1.706 | 2.058 | 2.206 | 2.417 | 2.598 | 2.884 | 2.852 | 2.910 | 2.833 |
| Staff expenses | -1.207 | -1.147 | -1.274 | -1.624 | -1.526 | -2.066 | -2.077 | -2.294 | -2.395 | -2.714 | -2.839 | -2.690 | -2.961 |
| EBITDA | 90 | 146 | 50 | 95 | 181 | -9 | 129 | 123 | 203 | 170 | 13 | 221 | -160 |
| Depreciation & amort. | 52 | -87 | -64 | -50 | -48 | -21 | -111 | -58 | -88 | -94 | -88 | -84 | -44 |
| EBIT | 37 | 59 | -14 | 44 | 133 | -30 | 18 | 64 | 115 | 76 | -74 | 137 | -205 |
| Net financials | -7 | -12 | -8 | 1 | 8 | 3 | 2 | -10 | -9 | -3 | 129 | 10 | -58 |
| Profit before tax | 30 | 47 | -11 | 45 | 140 | -27 | 20 | 55 | 106 | 73 | 55 | 146 | -262 |
| Tax | 8 | 13 | 6 | 9 | 31 | -5 | 5 | 2 | 22 | 21 | 25 | 33 | -56 |
| Net profit | 22 | 34 | -17 | 36 | 109 | -21 | 15 | 52 | 84 | 52 | 30 | 113 | -206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 472 | 725 | 724 | 591 | 871 | 799 | 989 | 942 | 1.900 | 2.022 | 2.024 | 1.823 | 3.178 |
| Equity | 202 | 236 | 219 | 255 | 365 | 344 | 358 | 411 | 494 | 594 | 576 | 689 | 483 |
| Long-term debt | 0 | 0 | 121 | 0 | 0 | 0 | 162 | 46 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 261 | 467 | 368 | 312 | 506 | 455 | 468 | 483 | 1.382 | 1.405 | 1.429 | 1.121 | 2.694 |
| Total debt | 261 | 467 | 490 | 312 | 506 | 455 | 630 | 529 | 1.382 | 1.405 | 1.429 | 1.121 | 2.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Founder | Founder | 2002 | — | — |
EM | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Elkjær | Founder | 0 companies |
| Erik Meldgaard Jensen | Audit | 0 companies |