| Revenue | DKK 7,3M | +29% |
| EBITDA | DKK 1,5M | +36% |
| Net profit | DKK 39K | +112% |
| Total assets | DKK 11,4M | -2% |
| Equity | DKK 5,7M | +1% |
| Employees | 12 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.402 | 4.656 | 6.737 | 6.849 | 7.160 | 5.895 | 8.606 | 7.271 | 5.695 | 7.325 |
| Staff expenses | -3.234 | -3.176 | -4.032 | -3.891 | -4.250 | -3.580 | -5.851 | -5.557 | -4.594 | -5.827 |
| EBITDA | 2.167 | 1.372 | 2.691 | 2.958 | 2.910 | 2.212 | 2.755 | 1.556 | 1.101 | 1.499 |
| Depreciation & amort. | -375 | -516 | -579 | -624 | -745 | -884 | -1.335 | -1.385 | -1.352 | -1.279 |
| EBIT | 1.793 | 856 | 2.113 | 2.334 | 2.165 | 1.329 | 1.420 | 171 | -251 | 219 |
| Net financials | -72 | -49 | -20 | -13 | -16 | -19 | -96 | -87 | -161 | -172 |
| Profit before tax | 1.720 | 807 | 2.093 | 2.320 | 2.149 | 1.310 | 1.324 | 84 | -412 | 48 |
| Tax | 403 | 184 | 463 | 513 | 474 | 291 | 296 | 21 | -89 | 8 |
| Net profit | 1.318 | 623 | 1.630 | 1.807 | 1.675 | 1.019 | 1.029 | 62 | -323 | 39 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.608 | 5.453 | 7.162 | 7.507 | 9.192 | 9.426 | 14.209 | 13.446 | 11.596 | 11.402 |
| Equity | 2.511 | 2.935 | 4.365 | 5.172 | 5.347 | 4.867 | 5.895 | 5.958 | 5.634 | 5.674 |
| Long-term debt | 529 | 480 | 0 | 0 | 0 | 0 | 2.700 | 2.100 | 1.800 | 1.500 |
| Short-term debt | 1.487 | 1.992 | 2.723 | 2.285 | 3.764 | 4.489 | 5.255 | 5.152 | 4.013 | 4.127 |
| Total debt | 2.016 | 2.472 | 2.723 | 2.285 | 3.764 | 4.489 | 7.955 | 7.252 | 5.813 | 5.627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS Holding, Karup ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Egely Sørensen | Management | 0 companies |
| John Madsen Uhre | Board of Directors | 0 companies |
| Betina Lykke Sørensen | Board of Directors | 0 companies |
| Ernst Egely Sørensen | Chairman | 0 companies |
| Heine Plougman | Board of Directors | 0 companies |