| Revenue | DKK 2,5M | +17% |
| EBITDA | DKK 1,2M | +39% |
| Net profit | DKK 882K | +7% |
| Total assets | DKK 5M | +68% |
| Equity | DKK 1,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.978 | 2.460 | 2.093 | 2.516 | 2.469 | 2.685 | 2.643 | 3.017 | 2.171 | 3.408 | 3.209 | 2.130 | 2.487 |
| Staff expenses | -1.602 | -1.931 | -1.961 | -1.912 | -1.809 | -1.585 | -1.471 | -2.415 | -1.252 | -1.319 | -1.337 | -1.245 | -1.259 |
| EBITDA | 261 | 236 | -152 | 252 | 174 | 781 | 909 | 602 | 919 | 2.089 | 1.872 | 885 | 1.228 |
| Depreciation & amort. | -449 | -459 | -462 | -217 | -206 | -86 | -102 | -99 | -61 | -48 | -35 | -9 | -9 |
| EBIT | -188 | -224 | -614 | 35 | -32 | 695 | 807 | 502 | 858 | 2.041 | 1.837 | 876 | 1.219 |
| Net financials | -103 | 60 | 128 | 154 | 86 | 139 | 124 | 179 | 112 | 53 | 133 | 182 | -88 |
| Profit before tax | -292 | -164 | -486 | 189 | 54 | 834 | 930 | 681 | 970 | 2.094 | 1.970 | 1.058 | 1.131 |
| Tax | 98 | -40 | -123 | 41 | 8 | 184 | 205 | 150 | 216 | 461 | 433 | 233 | 249 |
| Net profit | -390 | -123 | -363 | 148 | 46 | 650 | 726 | 531 | 755 | 1.633 | 1.537 | 825 | 882 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.034 | 2.536 | 2.419 | 2.491 | 2.488 | 3.131 | 5.084 | 3.691 | 4.546 | 3.443 | 4.309 | 2.954 | 4.959 |
| Equity | 658 | 535 | 172 | 320 | 366 | 1.016 | 1.742 | 1.573 | 1.728 | 1.861 | 1.897 | 1.223 | 1.205 |
| Long-term debt | 64 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.010 | 1.789 | 2.162 | 2.107 | 2.100 | 2.096 | 3.330 | 2.118 | 2.818 | 1.582 | 2.411 | 1.731 | 3.754 |
| Total debt | 2.075 | 1.793 | 2.162 | 2.107 | 2.100 | 2.096 | 3.330 | 2.118 | 2.818 | 1.582 | 2.411 | 1.731 | 3.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INCOM DK HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Engelbreth Lissau | Management | 0 companies |