| Revenue | DKK -24K | -151% |
| EBITDA | DKK -24K | -151% |
| Net profit | DKK 573K | +7% |
| Total assets | DKK 1,9M | -32% |
| Equity | DKK 1,8M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 760 | 1.264 | 1.194 | 970 | 239 | 228 | 258 | 282 | 471 | 48 | -24 |
| Staff expenses | -699 | -1.038 | -624 | -696 | -173 | -182 | -148 | -129 | -232 | -1 | -0 |
| EBITDA | 61 | 227 | 655 | 274 | 65 | 47 | 110 | 152 | 274 | 47 | -24 |
| Depreciation & amort. | 64 | 0 | -43 | 47 | 49 | -85 | -85 | -52 | 18 | -3 | -0 |
| EBIT | -2 | 227 | 613 | 226 | 16 | -38 | 25 | 101 | 256 | 44 | -24 |
| Net financials | 689 | 23 | 91 | -1 | -3 | -3 | -20 | -4 | -3 | 499 | 593 |
| Profit before tax | -624 | 248 | 704 | 225 | 13 | -41 | 5 | 96 | 253 | 543 | 569 |
| Tax | -164 | 77 | 126 | 54 | 13 | -63 | 1 | 22 | 64 | 10 | -4 |
| Net profit | -460 | 171 | 578 | 171 | 1 | 22 | 4 | 74 | 189 | 534 | 573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.635 | 2.046 | 2.403 | 3.651 | 3.579 | 3.523 | 3.391 | 3.416 | 3.192 | 2.780 | 1.889 |
| Equity | 1.291 | 1.462 | 2.039 | 2.210 | 2.211 | 522 | 526 | 601 | 790 | 1.323 | 1.776 |
| Long-term debt | 0 | 0 | 0 | 954 | 715 | 2.438 | 2.199 | 2.118 | 1.961 | 138 | 0 |
| Short-term debt | 344 | 584 | 362 | 484 | 649 | 563 | 665 | 698 | 442 | 1.319 | 114 |
| Total debt | 344 | 584 | 362 | 1.437 | 1.365 | 3.001 | 2.865 | 2.816 | 2.403 | 1.457 | 114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1999 | — | — |
JO Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mitex ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 100.0% | 100.0% | 2001 | |
J.O.H Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Basse | Management | 0 companies |
| Jimmi Olivarius Hansen | Management | 0 companies |
| Verner Vognsen Mikkelsen | Board of Directors | 0 companies |