| Revenue | DKK -447K | -174% |
| EBITDA | DKK -730K | -389% |
| Net profit | DKK -701K | -832% |
| Total assets | DKK 3,7M | -5% |
| Equity | DKK -91K | -115% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.400 | 379 | -370 | 111 | -210 | 294 | 267 | 720 | 628 | 590 | 585 | 607 | -447 |
| Staff expenses | -440 | -270 | -714 | -245 | -204 | -166 | -415 | -556 | -448 | -295 | -309 | -354 | -243 |
| EBITDA | 388 | 109 | -1.083 | -134 | -414 | 239 | -148 | 164 | 180 | 295 | 276 | 252 | -730 |
| Depreciation & amort. | -91 | -229 | -243 | -243 | -93 | 56 | -256 | -303 | -112 | -175 | -75 | -111 | -44 |
| EBIT | 296 | -120 | -1.327 | -377 | -507 | 184 | -404 | -139 | 67 | 120 | 201 | 142 | -774 |
| Net financials | 7 | 11 | -33 | -39 | -38 | -84 | -63 | -33 | -25 | -5 | -14 | -9 | -95 |
| Profit before tax | 304 | -110 | -1.359 | -416 | -545 | 100 | -467 | -171 | 42 | 115 | 186 | 133 | -869 |
| Tax | -69 | -23 | -289 | -101 | -114 | 32 | -88 | -25 | 22 | 34 | 52 | 37 | -168 |
| Net profit | 372 | -86 | -1.070 | -315 | -431 | 68 | -379 | -146 | 20 | 81 | 134 | 96 | -701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.412 | 1.352 | 1.136 | 1.603 | 1.464 | 3.652 | 3.339 | 3.259 | 3.626 | 4.023 | 3.182 | 3.903 | 3.696 |
| Equity | 1.038 | 951 | 481 | 166 | 234 | 303 | 424 | 278 | 298 | 379 | 514 | 610 | -91 |
| Long-term debt | 0 | 338 | 516 | 1.149 | 1.139 | 3.165 | 2.768 | 2.783 | 2.967 | 3.256 | 2.174 | 2.743 | 0 |
| Short-term debt | 375 | 64 | 140 | 289 | 90 | 185 | 147 | 198 | 361 | 387 | 494 | 550 | 3.787 |
| Total debt | 375 | 401 | 656 | 1.438 | 1.229 | 3.349 | 2.915 | 2.981 | 3.328 | 3.643 | 2.668 | 3.293 | 3.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2004 | — | — |
OT Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.J HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Johansen | Management | 0 companies |
| Ole Theut | Unofficial title | 0 companies |