| Revenue | DKK 1,8M | -4% |
| EBITDA | DKK 209K | +32% |
| Net profit | DKK 133K | +71% |
| Total assets | DKK 891K | +34% |
| Equity | DKK 349K | +62% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 749 | 642 | 1.409 | 1.896 | 2.497 | 1.451 | 964 | 1.197 | 762 | 963 | 1.192 | 1.850 | 1.773 |
| Staff expenses | -800 | -615 | -1.304 | -1.702 | -2.189 | -1.465 | -1.262 | -827 | -647 | -712 | -898 | -1.366 | -1.563 |
| EBITDA | -51 | 28 | 106 | 194 | 308 | -15 | -298 | 287 | 119 | 108 | 52 | 159 | 209 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -5 | -21 | -0 | 2 | 30 | -55 | -49 | -52 |
| EBIT | -51 | 28 | 106 | 194 | 304 | -20 | -319 | 287 | 117 | 79 | -4 | 110 | 157 |
| Net financials | -1 | -5 | -0 | -4 | -3 | -7 | -14 | -16 | -6 | -6 | -5 | -9 | 32 |
| Profit before tax | -52 | 22 | 106 | 190 | 302 | -27 | -333 | 271 | 111 | 73 | -9 | 101 | 189 |
| Tax | -11 | 12 | 32 | 56 | 75 | 1 | -1 | -0 | 27 | 21 | -0 | 23 | 56 |
| Net profit | -41 | 11 | 74 | 134 | 227 | -27 | -333 | 271 | 84 | 52 | -9 | 78 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 118 | 259 | 464 | 677 | 934 | 414 | 494 | 505 | 416 | 631 | 745 | 664 | 891 |
| Equity | 39 | 49 | 123 | 227 | 360 | 73 | -260 | 11 | 95 | 146 | 137 | 215 | 349 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 79 | 210 | 340 | 451 | 574 | 341 | 754 | 493 | 321 | 485 | 607 | 449 | 539 |
| Total debt | 79 | 210 | 340 | 451 | 574 | 341 | 754 | 493 | 321 | 485 | 607 | 449 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2012 | — | — |
ME Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN ENGSTRØM HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
M. KRONBORG 2500 HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Misto Engstrøm | Management | 0 companies |
| Mette Elsine Kronborg | Management | 0 companies |
| Lars Rønholdt Iversen | Chairman | 0 companies |
| Finn Zøllner | Board of Directors | 0 companies |