| Revenue | DKK -31K | +84% |
| EBITDA | DKK -31K | -84% |
| Net profit | DKK 188K | -98% |
| Total assets | DKK 14,1M | +24% |
| Equity | DKK 11,2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -28 | — | -10 | -10 | -10 | -11 | -21 | -11 | -13 | -17 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -5 | -28 | -25 | -10 | 225 | -10 | -11 | -21 | -11 | -13 | -17 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -5 | -28 | -25 | -10 | 225 | -10 | -11 | -21 | -11 | -13 | -17 | -31 |
| Net financials | -28 | 15 | -134 | 1.388 | 450 | -500 | 58 | 2.740 | 192 | 113 | 71 | 7.855 | 233 |
| Profit before tax | -33 | 10 | -162 | 1.364 | 440 | -275 | 48 | 2.729 | 171 | 101 | 58 | 7.838 | 203 |
| Tax | -99 | -4 | -4 | 623 | 61 | -138 | 58 | 420 | 8 | 7 | 13 | -28 | 15 |
| Net profit | 66 | 14 | -158 | 741 | 379 | -138 | -10 | 2.310 | 163 | 94 | 45 | 7.866 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.454 | 2.505 | 2.370 | 997 | 1.223 | 868 | 930 | 3.346 | 3.106 | 3.210 | 3.356 | 11.366 | 14.065 |
| Equity | -237 | -223 | -381 | 360 | 738 | 601 | 590 | 2.900 | 3.063 | 3.157 | 3.202 | 11.068 | 11.237 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.691 | 2.728 | 2.751 | 637 | 485 | 267 | 339 | 446 | 43 | 53 | 154 | 298 | 2.828 |
| Total debt | 2.691 | 2.728 | 2.751 | 637 | 485 | 267 | 339 | 446 | 43 | 53 | 154 | 298 | 2.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JSA CAPITAL ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bjerregaard Andersen | Management | 0 companies |
| Michael Kjeldsen | Chairman | 0 companies |