| Revenue | DKK 2,4M | -9% |
| EBITDA | DKK 405K | -42% |
| Net profit | DKK 204K | -60% |
| Total assets | DKK 3,2M | +6% |
| Equity | DKK 573K | +22% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 980 | 1.832 | 1.920 | — | — | 1.728 | 1.914 | 1.830 | — | 2.123 | 2.482 | 2.659 | 2.423 |
| Staff expenses | -730 | -1.201 | -1.198 | -1.203 | -1.310 | -1.457 | -1.897 | -1.749 | -1.909 | -2.052 | -1.823 | -1.964 | -2.018 |
| EBITDA | 182 | 631 | 722 | 123 | 472 | 270 | 17 | 81 | 207 | 71 | 658 | 695 | 405 |
| Depreciation & amort. | -69 | -98 | -138 | -58 | -11 | -8 | -6 | -28 | -28 | -22 | -22 | -22 | -0 |
| EBIT | 113 | 533 | 584 | 65 | 461 | 263 | 11 | 54 | 180 | 49 | 636 | 673 | 405 |
| Net financials | -106 | -103 | -6 | -30 | 1 | 4 | -7 | 4 | 9 | 40 | 24 | -2 | -16 |
| Profit before tax | 7 | 431 | 578 | 35 | 462 | 267 | 4 | 58 | 188 | 89 | 660 | 671 | 389 |
| Tax | -0 | 34 | 159 | 18 | 103 | 59 | 0 | 13 | 44 | 22 | 152 | 162 | 185 |
| Net profit | 7 | 396 | 419 | 18 | 360 | 208 | 3 | 45 | 144 | 68 | 508 | 508 | 204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.302 | 2.083 | 1.956 | 1.811 | 2.173 | 2.271 | 1.891 | 2.632 | 3.407 | 2.385 | 3.650 | 2.991 | 3.158 |
| Equity | -182 | 214 | 633 | 350 | 710 | 718 | 622 | 667 | 811 | 338 | 161 | 469 | 573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.484 | 1.869 | 1.323 | 1.460 | 1.463 | 1.553 | 1.269 | 1.966 | 2.597 | 2.047 | 3.489 | 2.522 | 2.585 |
| Total debt | 2.484 | 1.869 | 1.323 | 1.460 | 1.463 | 1.553 | 1.269 | 1.966 | 2.597 | 2.047 | 3.489 | 2.522 | 2.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2005 | — | — |
EP Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ME HOLDING HILLERØD ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michele Lisbygd | Founder | 0 companies |
| Erno Paulus Maria Smits | Chief Executive Officer | 0 companies |