| Revenue | DKK -68K | -115% |
| EBITDA | DKK -837K | -320% |
| Net profit | DKK -796K | -243% |
| Total assets | DKK 1,7M | +14% |
| Equity | DKK -542K | -313% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.858 | 2.158 | 931 | 552 | 415 | 443 | 700 | 674 | 178 | 428 | -634 | 459 | -68 |
| Staff expenses | -1.525 | -1.863 | -539 | -390 | -156 | -361 | -686 | -689 | -752 | -662 | -767 | -658 | -768 |
| EBITDA | 333 | 294 | 392 | 162 | 259 | 82 | 14 | -15 | -574 | -234 | -1.495 | -199 | -837 |
| Depreciation & amort. | 152 | 159 | 81 | 65 | 28 | -4 | -0 | -8 | -8 | -20 | -30 | -30 | -30 |
| EBIT | 181 | 135 | 310 | 97 | 231 | 78 | 14 | -23 | -582 | -254 | -1.525 | -229 | -867 |
| Net financials | -149 | -134 | -132 | -86 | -75 | -53 | -9 | -9 | -12 | -13 | -19 | -66 | -51 |
| Profit before tax | 32 | 1 | 178 | 12 | 156 | 24 | 5 | -33 | -594 | -267 | -1.544 | -296 | -918 |
| Tax | 10 | 1 | 43 | 4 | 35 | 6 | 2 | -7 | -130 | -58 | -340 | -64 | -122 |
| Net profit | 23 | 1 | 136 | 8 | 121 | 19 | 3 | -26 | -464 | -208 | -1.205 | -232 | -796 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.205 | 3.696 | 2.170 | 1.947 | 2.209 | 1.983 | 1.604 | 2.376 | 2.943 | 1.666 | 1.880 | 1.463 | 1.667 |
| Equity | 404 | 404 | 540 | 548 | 669 | 687 | 691 | 665 | 199 | 491 | -714 | 254 | -542 |
| Long-term debt | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.733 | 3.292 | 1.630 | 1.400 | 1.541 | 1.296 | 913 | 1.712 | 2.744 | 1.175 | 2.594 | 1.209 | 2.208 |
| Total debt | 2.802 | 3.292 | 1.630 | 1.400 | 1.541 | 1.296 | 913 | 1.712 | 2.744 | 1.175 | 2.594 | 1.209 | 2.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Management | Management | 2006 | — | — |
IS Management | Management | 2005 | — | — |
LP Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.E. HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Pedersen | Management | 0 companies |
| Ivan Stanius Nielsen | Management | 0 companies |
| Line Pedersen | Management | 0 companies |