| Revenue | DKK -85K | +28% |
| EBITDA | DKK -85K | -28% |
| Net profit | DKK 2,9M | +40% |
| Total assets | DKK 42,3M | +16% |
| Equity | DKK 39,4M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -838 | -558 | — | — | 889 | 525 | 1.689 | 210 | 304 | -63 | -58 | -67 | -67 | -85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 196 | 396 | 0 | 0 | 889 | 525 | 1.432 | 210 | 304 | -311 | -58 | -176 | -67 | -85 |
| Depreciation & amort. | -517 | -477 | -0 | -0 | -309 | -217 | -150 | -186 | -155 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -321 | -81 | 0 | 0 | 580 | 308 | 1.282 | 24 | 149 | -311 | -58 | -176 | -67 | -85 |
| Net financials | -3.844 | -2.842 | 0 | 0 | 4.856 | 6.615 | 6.145 | 5.616 | 4.559 | 6.768 | 7.505 | 4.797 | 2.249 | 3.115 |
| Profit before tax | -4.103 | -2.827 | 0 | 0 | 5.436 | 6.923 | 7.426 | 5.316 | 4.416 | 6.456 | 7.447 | 4.621 | 2.182 | 3.030 |
| Tax | 12 | -48 | -0 | -0 | 219 | 137 | 477 | -213 | 145 | 79 | 69 | 60 | 82 | 82 |
| Net profit | -4.115 | -2.779 | 0 | 0 | 5.217 | 6.786 | 6.950 | 5.529 | 4.270 | 6.378 | 7.379 | 4.560 | 2.100 | 2.948 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.202 | 21.800 | 0 | 0 | 28.545 | 32.268 | 31.455 | 29.336 | 28.604 | 30.540 | 35.993 | 36.491 | 36.648 | 42.332 |
| Equity | 16.586 | 17.431 | 0 | 0 | 20.724 | 27.511 | 27.760 | 26.297 | 25.061 | 30.417 | 31.799 | 36.380 | 36.493 | 39.446 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.982 | -3.715 | 0 | 0 | 7.240 | 4.161 | 2.846 | 2.712 | 3.543 | 123 | 4.194 | 111 | 155 | 2.886 |
| Total debt | -2.982 | -3.715 | 0 | 0 | 7.240 | 4.161 | 2.846 | 2.712 | 3.543 | 123 | 4.194 | 111 | 155 | 2.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2011 | — | — |
TE Management | Management | 2008 | — | — |
ME Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Chairman | 1972 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ME INVEST AF 13/2 2008 ApS | Company | 100.0% | 100.0% | 2016 |
CE INVEST AF 13/2 2008 ApS | Company | 33.3% | 33.3% | 2008 |
TE INVEST AF 13/2 2008 ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Martin Eriksen | Management | 0 companies |
| Thomas Eriksen | Management | 0 companies |
| Micki Eriksen | Management | 0 companies |
| Helga Johanne Cecilie Heintze Jensen | Board of Directors | 0 companies |
| Bente Pedersen | Board of Directors | 0 companies |
| Joakim Jansen Lem Grænge | Board of Directors | 0 companies |
| Henrik Lindrup Jensen | Board of Directors | 0 companies |
| Marianne Eriksen | Board of Directors | 0 companies |
| Peter Kørber Kronborg | Board of Directors | 0 companies |
| Jens Marinus Jensen | Chairman | 0 companies |