| Revenue | DKK 998K | -34% |
| EBITDA | DKK 313K | -60% |
| Net profit | DKK 230K | -64% |
| Total assets | DKK 1,1M | +27% |
| Equity | DKK 730K | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.513 | 1.242 | 1.207 | 1.041 | 1.055 | 1.264 | 1.213 | 1.582 | 1.520 | 1.633 | 1.169 | 1.503 | 998 |
| Staff expenses | -1.024 | -1.066 | -1.041 | -1.006 | -1.007 | -1.066 | -1.160 | -1.151 | -1.210 | -1.296 | -1.358 | -729 | -685 |
| EBITDA | 489 | 176 | 167 | 35 | 48 | 198 | 53 | 431 | 309 | 337 | -189 | 773 | 313 |
| Depreciation & amort. | 26 | -22 | -23 | -26 | -23 | -13 | -15 | -12 | -4 | -5 | -12 | -6 | -7 |
| EBIT | 463 | 154 | 144 | 9 | 25 | 185 | 38 | 419 | 305 | 332 | -200 | 768 | 306 |
| Net financials | 0 | 1 | -7 | -0 | -0 | 7 | -3 | -1 | -4 | -25 | -8 | -1 | -2 |
| Profit before tax | 463 | 155 | 137 | 8 | 25 | 192 | 35 | 418 | 301 | 307 | -209 | 766 | 304 |
| Tax | 120 | 65 | 17 | 4 | 7 | 47 | 9 | 94 | 70 | 72 | -0 | 133 | 73 |
| Net profit | 342 | 89 | 120 | 4 | 18 | 145 | 26 | 324 | 231 | 236 | -209 | 634 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.358 | 952 | 876 | 585 | 672 | 784 | 534 | 716 | 1.105 | 738 | 225 | 852 | 1.081 |
| Equity | 1.044 | 733 | 660 | 464 | 482 | 537 | 338 | 450 | 460 | 470 | -12 | 621 | 730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 314 | 219 | 217 | 121 | 190 | 247 | 196 | 266 | 645 | 267 | 237 | 230 | 350 |
| Total debt | 314 | 219 | 217 | 121 | 190 | 247 | 196 | 266 | 645 | 267 | 237 | 230 | 350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Founder | Founder | 2005 | — | — |
HG Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GROTH-RASMUSSEN HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
MESSELL HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Jon Bruun Messell | Founder | 0 companies |
| Henrik Groth-Rasmussen | Management | 0 companies |
| Ejnar Erik Schlesch-Jensen | Board of Directors | 0 companies |
| Jesper Malm | Board of Directors | 0 companies |