| Revenue | DKK -90K | -196% |
| EBITDA | DKK -90K | -196% |
| Net profit | DKK -69K | -203% |
| Total assets | DKK 152K | -43% |
| Equity | DKK 119K | -37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 364 | 317 | 176 | 168 | 156 | -64 | 5 | -114 | 1 | 7 | -92 | 94 | -90 |
| Staff expenses | -546 | -383 | -442 | -270 | -275 | -274 | -170 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -182 | -67 | -267 | -102 | -119 | -338 | -165 | -114 | 1 | 7 | -92 | 94 | -90 |
| Depreciation & amort. | 4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -185 | -70 | -267 | -102 | -119 | -338 | -165 | -114 | 1 | 7 | -92 | 94 | -90 |
| Net financials | -3 | -9 | -19 | -13 | -18 | -10 | -12 | 3 | -0 | -1 | -4 | -8 | 1 |
| Profit before tax | -96 | -59 | -163 | -114 | -137 | -348 | -176 | -111 | 0 | 7 | -96 | 87 | -89 |
| Tax | 46 | 10 | 61 | -24 | -29 | -76 | -39 | -24 | 0 | 1 | -21 | 19 | -20 |
| Net profit | -142 | -69 | -224 | -90 | -108 | -271 | -138 | -88 | 0 | 5 | -75 | 67 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 973 | 579 | 480 | 557 | 479 | 267 | 481 | 206 | 255 | 345 | 138 | 264 | 152 |
| Equity | 50 | 181 | 157 | 66 | 308 | 36 | 279 | 191 | 191 | 197 | 121 | 189 | 119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 |
| Short-term debt | 922 | 398 | 323 | 490 | 171 | 230 | 203 | 15 | 64 | 149 | 16 | 75 | 15 |
| Total debt | 922 | 398 | 323 | 490 | 171 | 230 | 203 | 15 | 64 | 149 | 16 | 75 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2025 | — | — |
OE Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ETHELBERG HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
Siss ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Ethelberg | Management | 0 companies |
| Ole Ethelberg | Management | 0 companies |