| Revenue | DKK 1,3M | -18% |
| EBITDA | DKK 293K | -51% |
| Net profit | DKK 221K | -51% |
| Total assets | DKK 2,5M | -4% |
| Equity | DKK 1,6M | +10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 25 | 67 | 240 | 913 | 1.072 | 1.662 | 502 | 476 | 864 | 978 | 1.289 | 1.545 | 1.265 |
| Staff expenses | -0 | -0 | -0 | -0 | -408 | -600 | -766 | -800 | -423 | -558 | -583 | -810 | -953 | -972 |
| EBITDA | -1 | 25 | 67 | 240 | 141 | 131 | 221 | -298 | 53 | 307 | 395 | 479 | 592 | 293 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -42 | -52 | -52 | -52 | -16 | -0 | -0 |
| EBIT | -1 | 25 | 67 | 240 | 141 | 131 | 196 | -340 | 2 | 255 | 343 | 463 | 592 | 293 |
| Net financials | -8 | -15 | -8 | -8 | -14 | -13 | -1 | -2 | -20 | -10 | -5 | -2 | -9 | -7 |
| Profit before tax | -9 | 10 | 59 | 233 | 127 | 118 | 195 | -342 | -18 | 245 | 338 | 461 | 583 | 285 |
| Tax | 3 | 3 | 14 | 51 | 28 | 27 | 46 | -70 | 0 | 54 | 75 | 105 | 130 | 64 |
| Net profit | -12 | 7 | 45 | 182 | 99 | 91 | 149 | -271 | -18 | 191 | 263 | 355 | 453 | 221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 278 | 365 | 471 | 762 | 1.689 | 980 | 1.472 | 1.155 | 982 | 1.365 | 1.589 | 1.989 | 2.570 | 2.471 |
| Equity | 121 | 129 | 173 | 355 | 454 | 545 | 694 | 423 | 404 | 595 | 858 | 1.213 | 1.467 | 1.618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 157 | 236 | 298 | 407 | 1.235 | 435 | 778 | 733 | 577 | 770 | 731 | 776 | 1.103 | 853 |
| Total debt | 157 | 236 | 298 | 407 | 1.235 | 435 | 778 | 733 | 577 | 770 | 731 | 776 | 1.103 | 853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2008 | — | — |
DL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAVID & MICHAEL HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Earl Ellis | Management | 0 companies |
| David Lee Reenberg Ellis | Management | 0 companies |