| Revenue | DKK 15,3M | +1% |
| EBITDA | DKK 4,7M | +13% |
| Net profit | DKK 3,4M | +22% |
| Total assets | DKK 9,1M | +4% |
| Equity | DKK 3,8M | +31% |
| Employees | 24 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.139 | 4.410 | 5.312 | 6.523 | 8.028 | 7.196 | 13.868 | 15.881 | 15.210 | 15.343 |
| Staff expenses | -4.084 | -4.088 | -4.752 | -4.466 | -5.343 | -5.621 | -10.269 | -11.506 | -10.919 | -10.321 |
| EBITDA | 55 | 304 | 561 | 2.057 | 2.685 | 1.575 | 3.599 | 4.375 | 4.175 | 4.721 |
| Depreciation & amort. | -155 | -150 | -137 | -144 | -163 | -70 | -334 | -559 | -623 | -368 |
| EBIT | -100 | 154 | 423 | 1.913 | 2.522 | 1.504 | 3.264 | 3.815 | 3.551 | 4.353 |
| Net financials | -79 | -39 | -30 | -22 | -126 | -82 | -15 | 10 | 29 | 13 |
| Profit before tax | -179 | 115 | 393 | 1.891 | 2.396 | 1.422 | 3.250 | 3.826 | 3.580 | 4.366 |
| Tax | -17 | 4 | 130 | 424 | 568 | 389 | 758 | 861 | 801 | 975 |
| Net profit | -162 | 112 | 263 | 1.467 | 1.828 | 1.033 | 2.492 | 2.964 | 2.779 | 3.391 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.844 | 2.504 | 2.497 | 3.829 | 5.679 | 5.194 | 7.375 | 8.713 | 8.738 | 9.097 |
| Equity | -12 | 99 | 353 | 1.471 | 1.878 | 1.411 | 2.653 | 2.617 | 2.896 | 3.787 |
| Long-term debt | 0 | 0 | 0 | 93 | 0 | 257 | 257 | 444 | 438 | 442 |
| Short-term debt | 1.771 | 2.349 | 2.112 | 2.254 | 3.802 | 3.526 | 4.465 | 5.652 | 5.404 | 4.867 |
| Total debt | 1.771 | 2.349 | 2.112 | 2.346 | 3.802 | 3.783 | 4.722 | 6.096 | 5.842 | 5.309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Waki Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Eis | Management | 0 companies |