| Revenue | DKK 2,2M | +41% |
| EBITDA | DKK -108K | +73% |
| Net profit | DKK -221K | +55% |
| Total assets | DKK 3,4M | -12% |
| Equity | DKK 2,3M | -19% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 850 | 2.750 | 354 | 439 | 1.169 | 1.184 | 1.218 | 1.226 | 2.865 | 3.060 | 3.188 | 1.577 | 2.226 |
| Staff expenses | -0 | -0 | -269 | -280 | -479 | -963 | -1.016 | -1.072 | -1.712 | -2.009 | -2.062 | -1.823 | -2.171 |
| EBITDA | 970 | 2.743 | 85 | 135 | 690 | 80 | 202 | 153 | 1.153 | 1.051 | 1.126 | -397 | -108 |
| Depreciation & amort. | 60 | -12 | -28 | -39 | -81 | -57 | -29 | -53 | -72 | -256 | -247 | -215 | -184 |
| EBIT | 910 | 2.732 | 57 | 96 | 609 | 22 | 173 | 101 | 1.081 | 795 | 879 | -612 | -292 |
| Net financials | -170 | 287 | 3 | -3 | 0 | 2 | 3 | -2 | 2 | -18 | -11 | 7 | -11 |
| Profit before tax | 740 | 3.018 | 60 | 93 | 609 | 25 | 176 | 99 | 1.083 | 776 | 868 | -604 | -280 |
| Tax | -0 | 369 | 41 | 36 | 135 | 7 | 42 | 27 | 271 | 176 | 172 | -113 | -59 |
| Net profit | 740 | 2.650 | 19 | 58 | 475 | 18 | 134 | 72 | 812 | 601 | 696 | -492 | -221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 176 | 2.555 | 2.601 | 2.138 | 3.224 | 2.656 | 2.547 | 2.647 | 3.696 | 4.725 | 4.571 | 3.817 | 3.351 |
| Equity | -1.406 | 1.244 | 1.263 | 1.221 | 1.594 | 1.508 | 1.536 | 1.500 | 2.201 | 2.689 | 3.328 | 2.777 | 2.250 |
| Long-term debt | 857 | 0 | 0 | 390 | 376 | 362 | 348 | 334 | 319 | 304 | 289 | 273 | 262 |
| Short-term debt | 724 | 1.311 | 1.330 | 517 | 1.238 | 785 | 663 | 813 | 1.108 | 1.640 | 787 | 712 | 840 |
| Total debt | 1.581 | 1.311 | 1.330 | 907 | 1.614 | 1.147 | 1.011 | 1.147 | 1.427 | 1.943 | 1.076 | 985 | 1.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2007 | — | — |
JE Management | Management | 2005 | — | — |
KM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Langvad Jensen | Management | 0 companies |
| Jens Erik Jensen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |