| Revenue | DKK 4,1M | +30% |
| EBITDA | DKK 2M | +127% |
| Net profit | DKK 1M | +306% |
| Total assets | DKK 6,9M | +4% |
| Equity | DKK 3,5M | +28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 4.964 | 5.436 | 4.714 | 5.270 | 7.558 | 5.821 | 4.663 | 3.831 | 4.239 | 4.446 | 3.625 | 3.177 | 4.134 |
| Staff expenses | -4.113 | -4.062 | -4.487 | -4.198 | -3.611 | -4.074 | -3.620 | -3.277 | -2.530 | -2.678 | -2.179 | -2.268 | -2.300 | -2.140 |
| EBITDA | 2.247 | 895 | 949 | 517 | 1.660 | 3.484 | 2.201 | 1.387 | 1.301 | 1.560 | 2.267 | 1.357 | 877 | 1.994 |
| Depreciation & amort. | 247 | 260 | 335 | 480 | -621 | -626 | -512 | -490 | -285 | -174 | -164 | -164 | -309 | -413 |
| EBIT | 2.000 | 635 | 614 | 36 | 1.039 | 2.857 | 1.690 | 896 | 1.016 | 1.386 | 2.103 | 1.193 | 568 | 1.580 |
| Net financials | -332 | -416 | 85 | 42 | -96 | -351 | -141 | -233 | -211 | -222 | -77 | -267 | -240 | -252 |
| Profit before tax | 1.668 | 218 | 549 | 78 | 944 | 2.506 | 1.549 | 664 | 805 | 1.164 | 2.025 | 926 | 328 | 1.328 |
| Tax | 436 | 82 | 219 | 70 | 249 | 577 | 367 | 162 | 188 | 258 | 448 | 207 | 74 | 295 |
| Net profit | 1.232 | 136 | 330 | 8 | 694 | 1.929 | 1.182 | 502 | 617 | 907 | 1.577 | 720 | 254 | 1.033 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.517 | 11.480 | 11.547 | 7.251 | 7.541 | 8.001 | 5.872 | 6.603 | 5.076 | 6.546 | 7.218 | 7.074 | 6.612 | 6.862 |
| Equity | 4.003 | 3.277 | 3.606 | 3.285 | 3.979 | 5.429 | 3.682 | 3.002 | 3.117 | 3.407 | 4.077 | 3.220 | 2.754 | 3.533 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.497 | 8.103 | 7.812 | 3.892 | 3.490 | 2.538 | 2.189 | 3.526 | 1.949 | 3.139 | 3.141 | 3.834 | 3.828 | 3.330 |
| Total debt | 8.497 | 8.103 | 7.812 | 3.892 | 3.490 | 2.538 | 2.189 | 3.566 | 1.949 | 3.139 | 3.141 | 3.834 | 3.828 | 3.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AMETA HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
MV12 ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Engelbrekt Nielsen | Management | 0 companies |
| Laurits Toft | Chairman | 0 companies |
| Niels Esbensen | Board of Directors | 0 companies |
| Lars Selde Olesen | Chairman | 0 companies |
| Andreas Lund Fibiger | Board of Directors | 0 companies |
| Ken Nimand Larsen | Chairman | 0 companies |
| Hans Christian Wenzelsen | Board of Directors | 0 companies |
| Maria Thisted Oddershede Nielsen | Board of Directors | 0 companies |
| Michel Joseph Cooke Valdemar | Chairman | 0 companies |
| Martin Manicus | Board of Directors | 0 companies |