| Revenue | — | — |
| EBITDA | DKK 87K | -28% |
| Net profit | DKK 50K | -56% |
| Total assets | DKK 1M | -19% |
| Equity | DKK 552K | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | -2 | -2 | -2 | -8 | 36 | 101 | -9 | -16 | -8 | -7 | 741 | 120 | 87 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -2 | -2 | -2 | -8 | 36 | 101 | -9 | -16 | -8 | -7 | 741 | 120 | 87 |
| Net financials | 17 | 19 | 11 | 10 | 4 | 51 | 94 | -1 | -21 | -24 | -25 | 719 | 120 | 63 |
| Profit before tax | 16 | 16 | 9 | 7 | -5 | 41 | 110 | -9 | -37 | -31 | -32 | 710 | 109 | 43 |
| Tax | 20 | 4 | 2 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -5 | -8 |
| Net profit | -4 | 13 | 6 | 5 | -5 | 41 | 110 | -9 | -37 | -31 | -32 | 786 | 114 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 557 | 506 | 473 | 410 | 377 | 388 | 430 | 517 | 516 | 516 | 516 | 1.299 | 1.275 | 1.036 |
| Equity | 521 | 488 | 458 | 369 | 329 | 359 | 362 | 150 | 114 | 82 | 50 | 661 | 716 | 552 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257 | 0 | 0 | 0 | 133 | 10 | 9 |
| Short-term debt | 35 | 18 | 15 | 41 | 48 | 28 | 68 | 109 | 402 | 433 | 465 | 505 | 549 | 475 |
| Total debt | 35 | 18 | 15 | 41 | 48 | 28 | 68 | 366 | 402 | 433 | 465 | 638 | 559 | 484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Founder | Founder | 2003 | — | — |
PB Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Elkjær | Founder | 0 companies |
| Peter Bredahl Dam | Founder | 0 companies |