| Revenue | DKK 878K | -6% |
| EBITDA | DKK 773K | +164% |
| Net profit | DKK 254K | +120% |
| Total assets | DKK 24M | +0% |
| Equity | DKK 8,9M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 504 | 1.043 | 3.342 | 2.051 | 4.675 | 2.651 | 831 | 935 | 870 | 941 | 798 | 933 | 878 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -151 | -251 | -178 | -244 | -260 | -286 | -236 |
| EBITDA | 504 | 1.043 | 3.342 | 2.051 | 4.675 | 2.625 | 680 | 684 | 1.573 | 997 | -163 | -1.206 | 773 |
| Depreciation & amort. | 11 | -11 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 492 | 1.032 | 3.336 | 2.051 | 4.675 | 2.625 | 680 | 684 | 1.573 | 997 | -163 | -1.206 | 773 |
| Net financials | -487 | -486 | -468 | -459 | -571 | -543 | -290 | -303 | -520 | -237 | -248 | -432 | -448 |
| Profit before tax | 6 | 730 | 2.868 | 1.592 | 4.104 | 2.082 | 390 | 381 | 1.053 | 760 | -411 | -1.638 | 325 |
| Tax | 1 | 92 | 631 | 350 | 903 | 458 | 86 | 84 | 232 | 167 | -89 | -360 | 72 |
| Net profit | 4 | 638 | 2.237 | 1.242 | 3.201 | 1.624 | 304 | 297 | 821 | 592 | -321 | -1.278 | 254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.946 | 20.071 | 22.687 | 23.341 | 42.203 | 25.509 | 25.970 | 25.713 | 26.724 | 27.159 | 25.716 | 23.929 | 23.999 |
| Equity | 2.865 | 3.503 | 5.740 | 6.385 | 9.586 | 8.210 | 8.514 | 8.811 | 9.632 | 10.225 | 9.903 | 8.626 | 8.879 |
| Long-term debt | 14.001 | 13.767 | 14.046 | 13.508 | 13.222 | 11.705 | 11.738 | 11.719 | 13.445 | 13.157 | 12.303 | 12.239 | 12.092 |
| Short-term debt | 1.311 | 1.124 | 593 | 792 | 16.739 | 2.548 | 2.671 | 2.134 | 403 | 467 | 354 | 317 | 251 |
| Total debt | 15.312 | 14.891 | 14.639 | 14.299 | 29.961 | 14.253 | 14.409 | 13.852 | 13.848 | 13.625 | 12.658 | 12.556 | 12.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| 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 |