| Revenue | DKK -10K | -45% |
| EBITDA | DKK -24K | -32% |
| Net profit | DKK -19K | -679% |
| Total assets | DKK 153K | -4% |
| Equity | DKK -31K | -153% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -93 | 346 | -321 | -118 | -152 | -51 | -17 | 4.119 | -25 | -27 | -15 | -18 | -10 |
| Staff expenses | -127 | -112 | -0 | -261 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -134 | -205 | 346 | -582 | -118 | -152 | -51 | -17 | 4.119 | -25 | -42 | -15 | -18 | -24 |
| Depreciation & amort. | -0 | 1.169 | 1.177 | 1.169 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -134 | -1.374 | -831 | -1.750 | -118 | -152 | -51 | -17 | 4.119 | -25 | -42 | -15 | -18 | -24 |
| Net financials | -11 | 1.117 | -389 | 1.760 | -1.395 | -343 | -183 | 3.165 | -5 | -0 | 1 | -0 | -0 | -0 |
| Profit before tax | -145 | -257 | -1.220 | -3.990 | -1.513 | -494 | -235 | 3.148 | 4.115 | -26 | -41 | -15 | -19 | -24 |
| Tax | -36 | 75 | -0 | -84 | -15 | -13 | -42 | -0 | 46 | -0 | -0 | -0 | -22 | -5 |
| Net profit | -109 | -332 | -1.220 | -3.906 | -1.498 | -482 | -193 | 3.148 | 4.069 | -26 | -41 | -15 | 3 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.272 | 3.857 | 6.793 | 2.394 | 203 | 49 | 74 | 4.898 | 3.920 | 653 | 148 | 153 | 159 | 153 |
| Equity | 477 | 145 | -143 | -4.049 | -5.547 | -6.029 | -4.040 | -892 | 3.177 | 479 | -1 | -16 | -12 | -31 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 930 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.794 | 3.712 | 6.936 | 6.443 | 5.750 | 6.078 | 4.113 | 4.860 | 743 | 174 | 149 | 169 | 171 | 184 |
| Total debt | 5.794 | 3.712 | 6.936 | 6.443 | 5.750 | 6.078 | 4.113 | 5.790 | 743 | 174 | 149 | 169 | 171 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2009 | — | — |
SB Management | Management | 2006 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FT Management | Management | 2007 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MT Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJ Dk Holding ApS | Company | 100.0% | 100.0% | 2018 |
MAFO ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Meller | Management | 0 companies |
| Stefan Brun Jørgensen | Management | 0 companies |
| Henrik Mogens Stæhr-Olsen | Chief Executive Officer | 0 companies |
| Frank Troelsen | Management | 0 companies |
| Henrik Abel Larsen | Chief Executive Officer | 0 companies |
| Michael Thomas Uhd Ginnerskov Jensen | Management | 0 companies |
| Jakob Kirkegaard Kortbæk | Chairman | 0 companies |
| Thomas Fisker Nielsen | Board of Directors | 0 companies |
| Rene Bonde Kolmos | Board of Directors | 0 companies |
| Jacob Mogensen | Board of Directors | 0 companies |
| Kenneth Marmetschke | Board of Directors | 0 companies |