| Revenue | DKK 4,2M | -16% |
| EBITDA | DKK 1,2M | +20% |
| Net profit | DKK 1M | +23% |
| Total assets | DKK 3,2M | -14% |
| Equity | DKK 1,6M | +15% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 696 | 1.472 | 1.027 | 1.046 | 1.878 | 1.881 | 1.877 | 2.088 | 3.377 | 8.467 | 7.638 | 5.027 | 4.199 |
| Staff expenses | -161 | -183 | -452 | -582 | -1.006 | -1.249 | -990 | -1.136 | -2.090 | -4.920 | -4.919 | -4.024 | -2.991 |
| EBITDA | 89 | 282 | 576 | 465 | 872 | 617 | 886 | 952 | 1.286 | 3.504 | 2.634 | 1.003 | 1.208 |
| Depreciation & amort. | -0 | -0 | -0 | -19 | -22 | -4 | -264 | -262 | -486 | -705 | -94 | -0 | -0 |
| EBIT | 89 | 282 | 576 | 446 | 849 | 613 | 622 | 690 | 801 | 2.800 | 2.540 | 1.003 | 1.208 |
| Net financials | -4 | -3 | -25 | -18 | 33 | 54 | 35 | 33 | 20 | 35 | 68 | 67 | 102 |
| Profit before tax | 85 | 278 | 550 | 428 | 882 | 667 | 657 | 722 | 820 | 2.835 | 2.609 | 1.070 | 1.310 |
| Tax | 22 | 71 | 136 | 106 | 205 | 156 | 150 | 167 | 193 | 678 | 576 | 251 | 303 |
| Net profit | 63 | 207 | 414 | 322 | 677 | 511 | 507 | 555 | 627 | 2.156 | 2.032 | 819 | 1.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51 | 186 | 547 | 1.137 | 1.833 | 2.154 | 1.799 | 2.060 | 3.617 | 8.761 | 3.409 | 3.779 | 3.246 |
| Equity | -808 | -601 | -187 | 135 | 812 | 823 | 831 | 886 | 1.013 | 2.569 | 602 | 1.420 | 1.628 |
| Long-term debt | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 839 | 787 | 734 | 997 | 1.017 | 1.324 | 960 | 1.166 | 2.593 | 6.192 | 2.807 | 2.350 | 1.609 |
| Total debt | 858 | 787 | 734 | 997 | 1.017 | 1.324 | 960 | 1.166 | 2.593 | 6.192 | 2.807 | 2.350 | 1.609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2006 | — | — |
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mogi Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Buch-Rønne | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |