| Revenue | DKK 917K | +19% |
| EBITDA | DKK 913K | +233% |
| Net profit | DKK 121K | +107% |
| Total assets | DKK 293K | -83% |
| Equity | DKK -1,6M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -8 | -13 | 24 | 517 | 773 | 917 |
| Staff expenses | -0 | -0 | -276 | -2.569 | -1.459 | -4 |
| EBITDA | -8 | -13 | -252 | -2.052 | -686 | 913 |
| Depreciation & amort. | -0 | -0 | -54 | -473 | -700 | -629 |
| EBIT | -8 | -13 | -307 | -2.525 | -1.386 | 284 |
| Net financials | 0 | 0 | -8 | -151 | -438 | -164 |
| Profit before tax | -8 | -13 | -315 | -2.675 | -1.824 | 121 |
| Tax | -2 | -3 | -2 | -87 | -50 | -0 |
| Net profit | -6 | -10 | -313 | -2.588 | -1.774 | 121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 100 | 93 | 2.387 | 2.519 | 1.678 | 293 |
| Equity | 94 | 84 | 646 | -1.942 | -1.716 | -1.596 |
| Long-term debt | 0 | 0 | 1.330 | 1.173 | 799 | 1.857 |
| Short-term debt | 6 | 9 | 411 | 3.289 | 2.595 | 31 |
| Total debt | 6 | 9 | 1.741 | 4.461 | 3.394 | 1.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2014 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2015 | |
CHOLEWA BUSINESS CONSULTING ApS | Company | 25.0% | 25.0% | 2015 |
Melumi A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Peter Cholewa | Management | 0 companies |
| Morten Lilløen Weber | Chief Executive Officer | 0 companies |
| Thomas Bjørk | Chairman | 0 companies |
| Jesper Knudsen | Chairman | 0 companies |
| Bent Ove Sortsø | Board of Directors | 0 companies |
| Jesper Lazarotti | Board of Directors | 0 companies |