| Revenue | DKK 345K | -16% |
| EBITDA | DKK 70K | -38% |
| Net profit | DKK 14K | -72% |
| Total assets | DKK 2,1M | +2% |
| Equity | DKK 1,2M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.017 | 924 | 864 | 914 | 874 | 713 | 392 | 473 | 449 | 375 | 385 | 411 | 345 |
| Staff expenses | -858 | -785 | -671 | -710 | -687 | -295 | -198 | -190 | -191 | -305 | -251 | -261 | -275 |
| EBITDA | 159 | 139 | 194 | 204 | 187 | 418 | 194 | 283 | 259 | 70 | 31 | 112 | 70 |
| Depreciation & amort. | -23 | -7 | -6 | -20 | -30 | -30 | -25 | -16 | -2 | -0 | -35 | -35 | -35 |
| EBIT | 136 | 132 | 187 | 184 | 157 | 388 | 169 | 267 | 257 | 70 | -4 | 78 | 35 |
| Net financials | -100 | -103 | -102 | -104 | -108 | -99 | -99 | -67 | -6 | -6 | -14 | -12 | -17 |
| Profit before tax | 36 | 29 | 85 | 80 | 49 | 289 | 70 | 200 | 251 | 64 | -18 | 65 | 18 |
| Tax | 9 | 0 | 20 | 18 | 11 | 64 | 16 | 50 | 56 | 14 | -3 | 15 | 4 |
| Net profit | 27 | 29 | 66 | 62 | 38 | 225 | 53 | 150 | 195 | 50 | -15 | 51 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.380 | 2.427 | 2.547 | 2.855 | 2.987 | 2.969 | 2.485 | 2.186 | 2.354 | 2.161 | 2.086 | 2.046 | 2.087 |
| Equity | 517 | 526 | 571 | 633 | 671 | 897 | 950 | 1.100 | 1.295 | 1.145 | 1.130 | 1.181 | 1.195 |
| Long-term debt | 33 | 0 | 4 | 0 | 9 | 5 | 2 | 0 | 0 | 0 | 9 | 0 | 0 |
| Short-term debt | 1.776 | 1.848 | 1.902 | 2.130 | 2.214 | 1.907 | 1.354 | 866 | 839 | 796 | 739 | 633 | 765 |
| Total debt | 1.809 | 1.848 | 1.902 | 2.130 | 2.214 | 1.907 | 1.354 | 866 | 839 | 796 | 739 | 633 | 765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 1998 | — | — |
MA Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANJA HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Leo Geertsen | Management | 0 companies |
| Manja Anette Dugart | Founder | 0 companies |
| Jens Munk Jensen | Chairman | 0 companies |