| Revenue | DKK 2,3M | +17% |
| EBITDA | DKK 901K | -55% |
| Net profit | DKK 1,1M | -87% |
| Total assets | DKK 65,5M | -55% |
| Equity | DKK 260K | -100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -271 | -8 | -103 | 88 | 23.606 | 39.456 | 19.952 | 1.997 | 2.334 |
| Staff expenses | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -341 | -8 | -103 | 6 | 23.318 | 49.672 | 21.696 | 1.996 | 901 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -341 | -8 | -103 | 6 | 23.318 | 49.672 | 21.696 | 1.996 | 901 |
| Net financials | 2.755 | 3.112 | 3.001 | 29.047 | 5.317 | 17.738 | 10.563 | 7.506 | -234 |
| Profit before tax | 2.454 | 3.572 | 3.022 | 32.599 | 28.635 | 57.189 | 29.688 | 8.877 | 1.413 |
| Tax | 20 | 234 | 62 | 1.773 | 4.935 | 10.737 | 4.900 | 598 | 315 |
| Net profit | 2.434 | 3.338 | 2.959 | 30.826 | 23.700 | 46.452 | 24.788 | 8.279 | 1.098 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.550 | 17.296 | 52.654 | 164.495 | 187.152 | 164.488 | 182.580 | 144.025 | 65.510 |
| Equity | 9.620 | 12.958 | 28.918 | 59.743 | 83.443 | 115.895 | 140.683 | 64.962 | 260 |
| Long-term debt | 0 | 0 | 0 | 91.621 | 89.204 | 39.567 | 30.088 | 65.603 | 41.007 |
| Short-term debt | 1.930 | 4.338 | 23.736 | 13.131 | 14.505 | 5.708 | 7.925 | 9.429 | 20.377 |
| Total debt | 1.930 | 4.338 | 23.736 | 104.752 | 103.709 | 45.275 | 38.013 | 75.032 | 61.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2005 | — | — |
KD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM DENCHER JOHANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Johansen | Management | 0 companies |
| Kim Dencher Johansen | Chief Executive Officer | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Jesper Ole Lundgren | Board of Directors | 0 companies |
| Carsten Ringgård | Board of Directors | 0 companies |
| Kim Jybæk | Chairman | 0 companies |