| Revenue | DKK 2,9M | +10% |
| EBITDA | DKK 520K | -10% |
| Net profit | DKK 28K | -72% |
| Total assets | DKK 6,4M | +9% |
| Equity | DKK 969K | +3% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 1.125 | 1.245 | 1.196 | 1.551 | 2.502 | 2.440 | 2.062 | 2.082 | 2.616 | 2.528 | 2.638 | 2.913 |
| Staff expenses | -1.731 | -981 | -748 | -1.118 | -1.118 | -1.898 | -2.194 | -1.952 | -1.847 | -1.850 | -1.698 | -2.061 | -2.394 |
| EBITDA | -1.456 | 106 | 498 | 78 | 228 | 604 | 245 | 110 | 235 | 766 | 831 | 576 | 520 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -22 | -27 | -45 | -162 | -178 |
| EBIT | -1.456 | 106 | 498 | 78 | 228 | 604 | 224 | 89 | 213 | 739 | 785 | 415 | 341 |
| Net financials | -156 | -156 | -126 | -162 | -112 | -112 | -125 | -102 | -95 | -93 | -150 | -283 | -299 |
| Profit before tax | -1.612 | -50 | 372 | -84 | 116 | 492 | 99 | -13 | 117 | 646 | 635 | 132 | 43 |
| Tax | -402 | -10 | 134 | -13 | 26 | 110 | 27 | -2 | 28 | 143 | 143 | 33 | 15 |
| Net profit | -1.211 | -40 | 238 | -70 | 90 | 382 | 72 | -12 | 89 | 503 | 492 | 99 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.079 | 1.282 | 1.894 | 1.850 | 2.542 | 2.826 | 2.709 | 2.380 | 2.794 | 3.684 | 4.854 | 5.863 | 6.388 |
| Equity | — | -943 | -705 | -776 | -686 | -303 | -231 | -243 | -154 | 349 | 841 | 940 | 969 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.506 | 1.427 |
| Short-term debt | 2.394 | 2.570 | 2.599 | 2.626 | 3.227 | 3.129 | 2.940 | 2.623 | 2.948 | 3.335 | 4.012 | 3.417 | 3.993 |
| Total debt | 2.394 | 2.570 | 2.599 | 2.626 | 3.227 | 3.129 | 2.940 | 2.623 | 2.948 | 3.335 | 4.012 | 4.923 | 5.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2008 | — | — |
TE Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M SCHMIDT HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
T SCHMIDT HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Elkjær Schmidt | Management | 0 companies |
| Thomas Elkjær Schmidt | Management | 0 companies |