| Revenue | DKK 388K | +18% |
| EBITDA | DKK 91K | +182% |
| Net profit | DKK 71K | +158% |
| Total assets | DKK 571K | +18% |
| Equity | DKK -1K | +98% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 344 | 2.595 | 795 | 1.382 | 754 | 299 | 375 | 544 | 568 | 708 | 344 | 329 | 388 |
| Staff expenses | -221 | -396 | -612 | -1.405 | -1.405 | -971 | -746 | -508 | -403 | -600 | -493 | -440 | -297 |
| EBITDA | 104 | -42 | 154 | -23 | -493 | -672 | -371 | 36 | 165 | 108 | -150 | -111 | 91 |
| Depreciation & amort. | -0 | -0 | -0 | -19 | -5 | -5 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 104 | -42 | 154 | -42 | -498 | -677 | -385 | 36 | 165 | 108 | -150 | -111 | 91 |
| Net financials | -27 | -38 | -17 | -6 | -14 | 365 | -25 | -8 | -10 | -8 | 0 | -12 | -19 |
| Profit before tax | 77 | -79 | 137 | -48 | -512 | -313 | -409 | 28 | 155 | 100 | -149 | -123 | 71 |
| Tax | 26 | -3 | 30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 51 | -76 | 107 | -48 | -512 | -313 | -409 | 28 | 155 | 100 | -149 | -123 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 342 | 337 | 1.304 | 914 | 722 | 650 | 567 | 686 | 782 | 955 | 946 | 483 | 571 |
| Equity | — | 5 | 112 | 64 | -448 | -761 | -1.170 | -1.142 | 119 | 199 | 50 | -73 | -1 |
| Long-term debt | 96 | 87 | 0 | 0 | 0 | 0 | 0 | 2 | 12 | 12 | 12 | 0 | 0 |
| Short-term debt | 987 | 1.121 | 822 | 719 | 1.170 | 1.410 | 1.737 | 1.827 | 651 | 744 | 883 | 556 | 572 |
| Total debt | 1.083 | 1.208 | 1.192 | 849 | 1.170 | 1.410 | 1.737 | 1.829 | 663 | 756 | 896 | 556 | 572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2017 | — | — |
TR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MELONI HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
29. maj 2017 holding aps | Company | 100.0% | 100.0% | 2017 |
CONDIDACT A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Juul Jensen | Management | 0 companies |
| Thomas Rønn | Management | 0 companies |
| Tim Lind Jensen | Chairman | 0 companies |
| Torben Piil Thomsen | Board of Directors | 0 companies |
| Jan Knudsen | Board of Directors | 0 companies |
| Lars Fruensgaard | Board of Directors | 0 companies |
| Claus Jarlgaard Jensen | Board of Directors | 0 companies |
| Erik Rønn | Board of Directors | 0 companies |