| Revenue | DKK 532K | +41% |
| EBITDA | DKK 495K | +142% |
| Net profit | DKK 141K | +111% |
| Total assets | DKK 12,7M | +1% |
| Equity | DKK 6,2M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67 | 469 | 1.546 | 599 | 188 | 599 | 395 | 497 | 533 | 541 | 560 | 378 | 532 |
| Staff expenses | -0 | -0 | -0 | -20 | -20 | -20 | -85 | -153 | -211 | -146 | -155 | -198 | -118 |
| EBITDA | 67 | 670 | 1.546 | 333 | 168 | -294 | 259 | -532 | 997 | 595 | 205 | -1.171 | 495 |
| Depreciation & amort. | -0 | -0 | -36 | -36 | -36 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 67 | 670 | 1.511 | 298 | 132 | -294 | 259 | -532 | 997 | 595 | 205 | -1.171 | 495 |
| Net financials | -219 | -142 | -605 | -530 | -456 | -473 | -221 | -168 | -140 | -138 | -165 | -249 | -315 |
| Profit before tax | -76 | 528 | 905 | -232 | -324 | -767 | 37 | -699 | 857 | 457 | 40 | -1.420 | 180 |
| Tax | 38 | 100 | 202 | -51 | -71 | -169 | 8 | -154 | 189 | 101 | 9 | -198 | 40 |
| Net profit | -114 | 427 | 704 | -181 | -253 | -598 | 29 | -545 | 668 | 357 | 31 | -1.222 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.009 | 14.125 | 29.439 | 21.938 | 21.063 | 14.835 | 14.470 | 13.390 | 14.078 | 14.230 | 14.072 | 12.589 | 12.681 |
| Equity | 5.292 | 5.720 | 7.476 | 7.562 | 7.310 | 6.712 | 6.741 | 6.195 | 6.864 | 7.220 | 7.251 | 6.029 | 6.170 |
| Long-term debt | 4.823 | 6.304 | 19.171 | 12.440 | 11.796 | 5.660 | 5.363 | 5.067 | 5.177 | 4.924 | 4.895 | 4.878 | 4.806 |
| Short-term debt | 2.412 | 760 | 2.065 | 1.184 | 1.263 | 1.383 | 1.039 | 917 | 606 | 597 | 467 | 394 | 395 |
| Total debt | 7.235 | 7.065 | 21.235 | 13.624 | 13.060 | 7.042 | 6.402 | 5.984 | 5.782 | 5.521 | 5.362 | 5.271 | 5.201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ETHELBERG HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Ethelberg | Management | 0 companies |
| Ole Ethelberg | Chairman | 0 companies |
| Stine Ethelberg | Board of Directors | 0 companies |