| Revenue | DKK -7K | -111% |
| EBITDA | DKK -7K | -111% |
| Net profit | DKK -70K | -65% |
| Total assets | DKK 416K | -42% |
| Equity | DKK -425K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 387 | 296 | 257 | 221 | 176 | 213 | 136 | 63 | -195 | -31 | 62 | -7 |
| Staff expenses | -0 | -19 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 275 | 368 | 286 | 257 | 221 | 174 | 213 | 136 | 63 | -195 | -31 | 62 | -7 |
| Depreciation & amort. | -21 | -21 | -6 | -8 | -0 | -0 | -50 | -50 | -50 | -50 | -50 | -50 | -50 |
| EBIT | 254 | 347 | 280 | 249 | 221 | 174 | 163 | 86 | 13 | -245 | -81 | 12 | -57 |
| Net financials | -7 | 0 | 1 | -1 | 0 | -69 | -6 | 39 | -1 | -0 | -1 | 12 | 6 |
| Profit before tax | 247 | 261 | 182 | 153 | 221 | 105 | 157 | 124 | 12 | -245 | -83 | 24 | -50 |
| Tax | -358 | 88 | 52 | 38 | 55 | 25 | 35 | 28 | 3 | -54 | -18 | 67 | 20 |
| Net profit | 605 | 172 | 130 | 115 | 166 | 80 | 122 | 97 | 9 | -191 | -65 | -42 | -70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 430 | 324 | 357 | 257 | 245 | 163 | 419 | 466 | 498 | 600 | 896 | 715 | 416 |
| Equity | -948 | -775 | -645 | -530 | -364 | -284 | -162 | -66 | -56 | -248 | -312 | -355 | -425 |
| Long-term debt | 911 | 771 | 757 | 613 | 560 | 341 | 250 | 86 | 1 | 0 | 0 | 0 | 0 |
| Short-term debt | 466 | 328 | 245 | 173 | 48 | 107 | 331 | 445 | 552 | 848 | 1.209 | 1.070 | 841 |
| Total debt | 1.378 | 1.099 | 1.002 | 786 | 609 | 447 | 581 | 532 | 554 | 848 | 1.209 | 1.070 | 841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Founder | Founder | 2007 | — | — |
MR Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maxi Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jørg Wolfgang Kerchlango | Founder | 0 companies |
| Mik Rupert Kerchlango | Management | 0 companies |