| Revenue | DKK 112K | -29% |
| EBITDA | DKK 112K | -29% |
| Net profit | DKK 87K | -50% |
| Total assets | DKK 610K | +26% |
| Equity | DKK 397K | +28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | -76 | 74 | 202 | 12 | 132 | 0 | 178 | 332 | 157 | 112 |
| Staff expenses | -184 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 104 | -55 | 74 | 202 | 12 | 132 | 247 | 178 | 332 | 157 | 112 |
| Depreciation & amort. | -61 | -124 | -124 | -124 | -124 | 124 | 124 | -75 | -0 | -0 | -0 |
| EBIT | 43 | -179 | -49 | 79 | -112 | 9 | 124 | 103 | 332 | 157 | 112 |
| Net financials | -12 | -26 | -36 | -6 | 0 | 0 | 0 | -0 | -1 | -0 | -1 |
| Profit before tax | 31 | -205 | -86 | 73 | -112 | 9 | 124 | 103 | 331 | 157 | 111 |
| Tax | 16 | -58 | -0 | 9 | -23 | -0 | -0 | 23 | 15 | -17 | 25 |
| Net profit | 16 | -147 | -86 | 64 | -89 | 9 | 124 | 80 | 267 | 173 | 87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 975 | 959 | 829 | 661 | 581 | 449 | 137 | 93 | 327 | 483 | 610 |
| Equity | 337 | 190 | 104 | 168 | 80 | 88 | -210 | -130 | 137 | 311 | 397 |
| Long-term debt | 119 | 300 | 306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 519 | 469 | 418 | 492 | 501 | 360 | 347 | 223 | 190 | 173 | 213 |
| Total debt | 638 | 769 | 725 | 492 | 501 | 360 | 347 | 223 | 190 | 173 | 213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2009 | — | — |
RE Management | Management | 2006 | — | — |
OM Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOLOTOV HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Hage Thomsen | Management | 0 companies |
| Rikke Elisabeth Mortensen | Management | 0 companies |
| Ole Meisner | Founder | 0 companies |