| Revenue | DKK 106K | +167% |
| EBITDA | DKK 106K | +167% |
| Net profit | DKK -21K | +77% |
| Total assets | DKK 1,7M | -5% |
| Equity | DKK 530K | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 199 | 258 | -89 | 295 | 337 | 499 | 301 | 305 | 292 | -219 | 40 | 106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 249 | 199 | 212 | -389 | 345 | 637 | 533 | 736 | 334 | -171 | -219 | 40 | 106 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -41 | -41 | -41 |
| EBIT | 249 | 199 | 212 | -389 | 345 | 637 | 533 | 736 | 334 | -212 | -260 | -1 | 65 |
| Net financials | -156 | -48 | -37 | -73 | -34 | -13 | -16 | -43 | -66 | -55 | -49 | -44 | -40 |
| Profit before tax | 93 | 152 | 174 | -463 | 311 | 624 | 517 | 694 | 267 | -266 | -309 | -45 | 25 |
| Tax | -31 | 36 | 32 | -14 | 62 | 130 | 111 | 64 | 155 | -50 | -65 | 45 | 46 |
| Net profit | 124 | 116 | 142 | -449 | 249 | 494 | 407 | 629 | 113 | -217 | -245 | -90 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.707 | 2.751 | 2.813 | 2.251 | 2.489 | 3.006 | 3.359 | 2.709 | 2.894 | 2.538 | 1.917 | 1.776 | 1.685 |
| Equity | 703 | 819 | 961 | 512 | 761 | 1.255 | 1.661 | 990 | 1.103 | 886 | 642 | 551 | 530 |
| Long-term debt | 1.767 | 1.695 | 1.621 | 1.544 | 1.468 | 1.384 | 1.301 | 1.214 | 1.126 | 1.034 | 940 | 843 | 742 |
| Short-term debt | 164 | 149 | 137 | 132 | 191 | 216 | 232 | 316 | 359 | 362 | 145 | 164 | 192 |
| Total debt | 1.932 | 1.844 | 1.758 | 1.676 | 1.659 | 1.600 | 1.532 | 1.530 | 1.485 | 1.396 | 1.084 | 1.007 | 935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS DAVIDOFF HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Jørgen Davidoff | Management | 0 companies |