| Revenue | DKK 146K | -91% |
| EBITDA | DKK -106K | -120% |
| Net profit | DKK -165K | -177% |
| Total assets | DKK 2,2M | -35% |
| Equity | DKK 1,8M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.625 | 1.684 | 1.577 | 1.999 | 3.878 | 2.258 | 1.544 | 1.011 | 1.512 | 978 | 1.313 | 1.690 | 146 |
| Staff expenses | -1.402 | -984 | -1.204 | -1.441 | -1.616 | -1.579 | -977 | -877 | -867 | -756 | -970 | -1.172 | -252 |
| EBITDA | 223 | 701 | 373 | 558 | 2.262 | 679 | 567 | 134 | 645 | 222 | 343 | 518 | -106 |
| Depreciation & amort. | -68 | -101 | -76 | -87 | -110 | -70 | -42 | -31 | -63 | -92 | -94 | -134 | -99 |
| EBIT | 155 | 599 | 298 | 470 | 2.151 | 609 | 525 | 104 | 582 | 130 | 248 | 384 | -205 |
| Net financials | 53 | 85 | 31 | 49 | 10 | -2 | -32 | -49 | -59 | -68 | -86 | -108 | -6 |
| Profit before tax | 208 | 684 | 328 | 520 | 2.161 | 607 | 494 | 55 | 523 | 62 | 162 | 276 | -211 |
| Tax | 79 | 177 | 82 | 111 | 477 | 135 | 109 | 14 | 115 | 14 | 36 | 61 | -46 |
| Net profit | 129 | 507 | 246 | 409 | 1.684 | 472 | 385 | 41 | 408 | 48 | 126 | 215 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.018 | 4.911 | 5.136 | 2.774 | 4.876 | 2.432 | 3.053 | 3.108 | 3.907 | 3.716 | 4.080 | 3.343 | 2.179 |
| Equity | 3.745 | 3.954 | 4.200 | 1.609 | 2.792 | 765 | 1.150 | 1.191 | 1.598 | 1.647 | 1.773 | 1.988 | 1.823 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 262 | 956 | 936 | 1.165 | 2.083 | 1.667 | 1.903 | 1.918 | 2.296 | 2.045 | 2.278 | 1.335 | 335 |
| Total debt | 262 | 956 | 936 | 1.165 | 2.083 | 1.667 | 1.903 | 1.918 | 2.296 | 2.045 | 2.278 | 1.335 | 335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELMO HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jørgensen | Management | 0 companies |