| Revenue | DKK -717K | +204% |
| EBITDA | DKK -717K | -204% |
| Net profit | DKK -717K | -212% |
| Total assets | DKK 37K | -95% |
| Equity | DKK -2,1M | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -287 | -91 | 745 | 795 | 1.446 | 535 | 1.312 | -2.938 | -1.274 | -236 | -717 |
| Staff expenses | -281 | -288 | -386 | -516 | -466 | -651 | -1.464 | -1.274 | -378 | -0 | -0 |
| EBITDA | -568 | -379 | 358 | 278 | 980 | -116 | -152 | -4.212 | -1.652 | -236 | -717 |
| Depreciation & amort. | -0 | -236 | -521 | -616 | -743 | -780 | -781 | -874 | -1.296 | -0 | -0 |
| EBIT | -568 | -616 | -162 | -337 | 237 | -896 | -933 | -5.085 | -2.948 | -236 | -717 |
| Net financials | -89 | -127 | -66 | -71 | -88 | -133 | -228 | -173 | -103 | -0 | -0 |
| Profit before tax | -341 | -742 | -228 | -408 | 149 | -1.028 | -1.161 | -5.258 | -3.051 | -236 | -717 |
| Tax | 158 | -186 | -32 | -88 | 31 | -227 | 347 | -0 | -115 | -6 | -0 |
| Net profit | -499 | -556 | -196 | -321 | 118 | -801 | -1.508 | -5.258 | -2.935 | -230 | -717 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.750 | 6.377 | 8.300 | 7.177 | 8.160 | 10.059 | 9.153 | 5.460 | 1.395 | 829 | 37 |
| Equity | -95 | 2.349 | 5.003 | 4.683 | 4.800 | 3.999 | 2.491 | 1.733 | -1.202 | -1.432 | -2.149 |
| Long-term debt | 2.912 | 2.868 | 222 | 922 | 925 | 1.576 | 2.330 | 2.202 | 1.825 | 2.229 | 2.180 |
| Short-term debt | 933 | 1.161 | 3.076 | 1.573 | 2.435 | 4.484 | 4.332 | 1.525 | 772 | 32 | 7 |
| Total debt | 3.845 | 4.029 | 3.297 | 2.495 | 3.360 | 6.060 | 6.662 | 3.727 | 2.597 | 2.262 | 2.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2007 | — | — |
IM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMJ 2008 INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Midtgaard-Jørgensen | Management | 0 companies |
| Inge Midtgaard-Jørgensen | Management | 0 companies |
| Kirsti Midtgaard | Board of Directors | 0 companies |