| Revenue | DKK 86K | +7% |
| EBITDA | DKK 38K | +76% |
| Net profit | DKK 38K | +52% |
| Total assets | DKK 575K | +2% |
| Equity | DKK 545K | +7% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 511 | 144 | — | 71 | 63 | 94 | 135 | 124 | 67 | 121 | 81 | 86 |
| Staff expenses | -473 | -59 | -52 | -40 | -28 | -30 | -49 | -47 | -47 | -74 | -59 | -48 |
| EBITDA | 38 | 85 | 55 | 31 | 35 | 64 | 86 | 77 | 20 | 47 | 22 | 38 |
| Depreciation & amort. | 186 | -33 | -44 | -31 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -148 | 52 | 11 | 0 | -2 | 64 | 86 | 77 | 20 | 47 | 22 | 38 |
| Net financials | -2 | 1 | 3 | 5 | 3 | 7 | 13 | 16 | 7 | 9 | 10 | 10 |
| Profit before tax | -150 | 54 | 14 | 5 | 1 | 70 | 100 | 93 | 27 | 56 | 32 | 48 |
| Tax | -27 | 15 | 3 | 1 | 0 | 15 | 22 | 20 | 6 | 12 | 7 | 11 |
| Net profit | -122 | 39 | 11 | 4 | 1 | 55 | 78 | 73 | 21 | 44 | 25 | 38 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 263 | 296 | 298 | 291 | 289 | 348 | 469 | 491 | 480 | 543 | 563 | 575 |
| Equity | 213 | 251 | 262 | 266 | 266 | 321 | 399 | 417 | 438 | 482 | 507 | 545 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 45 | 36 | 25 | 22 | 26 | 70 | 74 | 42 | 61 | 56 | 30 |
| Total debt | 51 | 45 | 36 | 25 | 22 | 26 | 70 | 74 | 42 | 61 | 56 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MELA & CO ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Danmark Baadsgaard Bruun | Management | 0 companies |
| Lars Danmark Baadsgaard Bruun | Chairman | 0 companies |