| Revenue | DKK 56,2M | +25% |
| EBITDA | DKK 15M | +68% |
| Net profit | DKK 19,4M | +212% |
| Total assets | DKK 108,8M | +17% |
| Equity | DKK 68,6M | +33% |
| Employees | 91 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 3.701 | 5.611 | 18.345 | 22.656 | 29.761 | 38.228 | 33.691 | 47.349 | 41.204 | 51.032 | 37.849 | 36.298 | 44.988 | 56.248 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.704 | -4.163 | -13.934 | -16.750 | -21.407 | -23.892 | -25.058 | -30.024 | -30.367 | -32.796 | -29.508 | -30.176 | -35.864 | -40.900 |
| EBITDA | — | — | — | — | 960 | 1.436 | 4.346 | 5.906 | 8.354 | 14.336 | 8.633 | 17.318 | 10.837 | 18.102 | 8.012 | 5.976 | 8.970 | 15.036 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -412 | -772 | -1.416 | -1.351 | -1.422 | -1.466 | -1.645 | -2.033 | -2.396 | -2.356 | -2.324 | -2.571 | -2.267 | -2.418 |
| EBIT | — | — | — | — | 548 | 664 | 2.930 | 4.555 | 6.932 | 12.870 | 6.988 | 15.285 | 8.441 | 15.746 | 5.688 | 3.405 | 6.703 | 12.618 |
| Net financials | 0 | 0 | 0 | 0 | 4.045 | 2.099 | -226 | -1.257 | -575 | 620 | -714 | -1.116 | -1.184 | -730 | 3.184 | 819 | 666 | 9.304 |
| Profit before tax | — | — | — | — | 4.593 | 2.763 | 2.704 | 3.298 | 6.357 | 13.455 | 6.215 | 14.137 | 7.231 | 15.016 | 8.871 | 4.224 | 7.368 | 21.922 |
| Tax | -0 | -0 | -0 | -0 | 91 | 146 | 646 | 917 | 1.416 | 2.764 | 1.468 | 3.390 | 1.633 | 3.285 | 1.362 | 577 | 1.157 | 2.532 |
| Net profit | — | — | — | — | 4.502 | 2.617 | 2.058 | 2.381 | 4.941 | 10.691 | 4.747 | 10.747 | 5.598 | 11.731 | 7.510 | 3.647 | 6.212 | 19.390 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 16.071 | 22.024 | 30.944 | 41.895 | 50.665 | 44.438 | 66.151 | 70.801 | 71.138 | 94.101 | 77.563 | 96.677 | 92.707 | 108.784 |
| Equity | — | — | — | — | 9.997 | 12.643 | 14.461 | 15.796 | 20.140 | 29.722 | 31.464 | 38.901 | 38.442 | 46.422 | 44.845 | 45.182 | 51.499 | 68.613 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.027 | 772 | 506 | 231 | 0 | 0 | 7.507 | 11.142 | 10.552 | 8.937 | 10.592 | 9.768 | 10.984 |
| Short-term debt | 0 | 0 | 0 | 0 | 6.074 | 8.315 | 15.218 | 25.103 | 29.967 | 14.420 | 33.924 | 23.497 | 20.534 | 36.073 | 22.664 | 39.659 | 30.123 | 27.839 |
| Total debt | 0 | 0 | 0 | 0 | 6.074 | 9.342 | 15.990 | 25.609 | 30.198 | 14.420 | 33.924 | 31.004 | 31.676 | 46.625 | 31.601 | 50.252 | 39.891 | 38.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BSM Holding 2 ApS | Company | 33.3% | 33.3% | 2007 |
MICHAEL KUDSK HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
KIM BYRUM HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ejvind Bjerre Kudsk | Chief Executive Officer | 0 companies |
| Bent Erik Jensen | Board of Directors | 0 companies |
| Kim Byrum | Board of Directors | 0 companies |
| Steen Sørensen | Board of Directors | 0 companies |