| Revenue | DKK 6,7M | -8% |
| EBITDA | DKK -3,1M | -111% |
| Net profit | DKK -4,4M | -147% |
| Total assets | DKK 13,6M | -52% |
| Equity | DKK -2,9M | -116% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.324 | 1.747 | 2.841 | 2.525 | 6.125 | 2.852 | 5.977 | 6.851 | 1.880 | 6.037 | 6.625 | 7.267 | 6.721 |
| Staff expenses | -318 | -551 | -812 | -1.991 | -4.527 | -3.370 | -6.165 | -9.051 | -7.583 | -4.840 | -6.861 | -8.714 | -9.773 |
| EBITDA | 525 | 412 | 358 | 534 | 1.598 | -518 | -189 | -2.200 | -5.703 | 1.197 | -466 | -1.447 | -3.052 |
| Depreciation & amort. | -55 | -53 | -71 | -0 | -0 | -9 | -10 | -23 | -133 | -135 | -61 | -66 | -60 |
| EBIT | 470 | 359 | 288 | 534 | 1.598 | -527 | -199 | -2.223 | -5.836 | 1.062 | -528 | -1.514 | -3.112 |
| Net financials | -85 | -53 | -8 | 25 | 5 | -16 | 740 | -21 | 1.028 | 76 | 529 | -337 | -1.364 |
| Profit before tax | 385 | 306 | 279 | 558 | 1.603 | -543 | 800 | -2.244 | -4.808 | 1.205 | 66 | -1.780 | -4.388 |
| Tax | 95 | 72 | 207 | 107 | 381 | 1 | 129 | -489 | 407 | 35 | -0 | -0 | -0 |
| Net profit | 290 | 234 | 72 | 451 | 1.222 | -544 | 671 | -1.755 | -5.216 | 1.170 | 66 | -1.780 | -4.388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.268 | 1.609 | 1.474 | 2.210 | 3.983 | 3.459 | 5.002 | 6.646 | 24.023 | 31.973 | 28.520 | 28.220 | 13.565 |
| Equity | 793 | 1.027 | 1.051 | 1.252 | 2.224 | 1.430 | 1.998 | -757 | 11.110 | 21.345 | 17.264 | 17.984 | -2.904 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.256 | 1.596 | 3.406 | 2.885 | 3.909 | 3.559 |
| Short-term debt | 476 | 582 | 351 | 850 | 1.629 | 1.898 | 2.957 | 5.148 | 11.317 | 7.222 | 8.371 | 6.328 | 12.910 |
| Total debt | 476 | 582 | 351 | 958 | 1.759 | 2.029 | 2.957 | 7.404 | 12.913 | 10.627 | 11.256 | 10.236 | 16.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2021 | — | — |
PA Audit | Audit | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL JEPPESEN HOLDINGS ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jeppesen | Management | 0 companies |
| Philip Anthony Addis | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |