| Revenue | DKK 227K | -92% |
| EBITDA | DKK -5,5M | -3% |
| Net profit | DKK -6,5M | +6% |
| Total assets | DKK 47,4M | -16% |
| Equity | DKK 2,9M | -69% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.679 | 1.761 | 2.071 | 2.935 | 2.599 | 3.452 | 7.014 | 5.853 | 18.415 | 26.458 | 11.737 | 2.842 | 227 |
| Staff expenses | -1.604 | -1.945 | -2.027 | -2.064 | -2.412 | -2.731 | -3.683 | -4.375 | -6.014 | -7.528 | -9.965 | -8.141 | -5.686 |
| EBITDA | 1.075 | -184 | 44 | 870 | 187 | 721 | 3.322 | 1.479 | 12.376 | 18.929 | 1.728 | -5.299 | -5.459 |
| Depreciation & amort. | -70 | -47 | -54 | -32 | -36 | -45 | -34 | -28 | -80 | -104 | -149 | -140 | -131 |
| EBIT | 1.005 | -231 | -10 | 838 | 151 | 676 | 3.288 | 1.451 | 12.296 | 18.825 | 1.579 | -5.440 | -5.589 |
| Net financials | -329 | -312 | -565 | -557 | -378 | -569 | -510 | -696 | -358 | -1.142 | -1.808 | -3.253 | -2.748 |
| Profit before tax | 676 | -543 | -575 | 282 | -227 | 107 | 2.778 | 754 | 11.938 | 17.683 | -229 | -8.693 | -8.338 |
| Tax | 203 | -112 | -126 | 62 | -48 | 25 | 615 | 183 | 2.628 | 3.892 | 80 | -1.706 | -1.792 |
| Net profit | 474 | -431 | -449 | 220 | -179 | 82 | 2.163 | 572 | 9.311 | 13.792 | -309 | -6.987 | -6.546 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.723 | 12.473 | 11.832 | 12.793 | 14.365 | 18.537 | 25.929 | 31.714 | 43.042 | 81.628 | 78.178 | 56.273 | 47.361 |
| Equity | 3.407 | 2.976 | 2.527 | 2.746 | 821 | 903 | 3.066 | 1.572 | 10.311 | 16.792 | 16.483 | 9.495 | 2.950 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 335 | 0 | 0 | 0 | -4 |
| Short-term debt | 13.317 | 9.498 | 9.305 | 10.046 | 13.544 | 17.634 | 22.863 | 30.058 | 32.397 | 64.836 | 61.695 | 46.778 | 44.411 |
| Total debt | 13.317 | 9.498 | 9.305 | 10.046 | 13.544 | 17.634 | 22.863 | 30.142 | 32.732 | 64.836 | 61.695 | 46.778 | 44.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAXIMUS HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Enevold Vestergaard | Management | 0 companies |