| Revenue | DKK 8M | +1% |
| EBITDA | DKK 2,3M | +7% |
| Net profit | DKK 1,7M | +6% |
| Total assets | DKK 4,7M | +0% |
| Equity | DKK 1,8M | +8% |
| Employees | 20 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.226 | 752 | 1.637 | 1.986 | 5.636 | 7.944 | 7.233 | 7.942 | 8.039 |
| Staff expenses | -1.129 | -709 | -1.640 | -1.940 | -5.477 | -7.599 | -5.230 | -5.782 | -5.734 |
| EBITDA | 97 | 43 | -2 | 46 | 159 | 345 | 2.003 | 2.160 | 2.305 |
| Depreciation & amort. | -6 | -5 | -4 | -0 | -0 | -6 | -11 | -11 | -5 |
| EBIT | 90 | 38 | -6 | 46 | 159 | 338 | 1.992 | 2.149 | 2.300 |
| Net financials | -2 | -0 | -0 | -4 | -7 | 23 | -6 | -41 | -63 |
| Profit before tax | 89 | 38 | -6 | 42 | 152 | 361 | 1.986 | 2.108 | 2.237 |
| Tax | 20 | 10 | -0 | 10 | 36 | 81 | 446 | 478 | 501 |
| Net profit | 69 | 28 | -6 | 32 | 116 | 281 | 1.540 | 1.630 | 1.736 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 196 | 603 | 1.379 | 1.802 | 5.237 | 4.688 | 4.766 | 4.742 |
| Equity | 69 | 96 | 91 | 123 | 239 | 407 | 1.597 | 1.697 | 1.833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 100 | 512 | 1.256 | 1.563 | 4.825 | 3.088 | 3.068 | 2.909 |
| Total debt | 176 | 100 | 512 | 1.256 | 1.563 | 4.825 | 3.088 | 3.068 | 2.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2016 | — | — |
LH Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pilman Holding APS | Company | 50.0% | 50.0% | 2017 |
MS Spangsberg Holding APS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Emil Svarre Andersen Spangsberg | Management | 0 companies |
| Lukas Højgaard Korntved | Management | 0 companies |