| Revenue | DKK 55K | +85% |
| EBITDA | DKK 55K | +85% |
| Net profit | DKK 43K | +50% |
| Total assets | DKK 196K | +26% |
| Equity | DKK 168K | +9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 21 | 882 | 1.498 | 1.077 | 1.131 | 1.228 | 1.073 | 321 | 338 | 394 | 30 | 55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 50 | 15 | 131 | 591 | 714 | 291 | 101 | 93 | 321 | 338 | 394 | 30 | 55 |
| Depreciation & amort. | -0 | -0 | -17 | -54 | -62 | -45 | -37 | -37 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | 15 | 114 | 538 | 652 | 246 | 64 | 56 | 321 | 338 | 394 | 30 | 55 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -4 | -3 | 0 | 0 |
| Profit before tax | 50 | 15 | 114 | 538 | 652 | 244 | 62 | 54 | 319 | 334 | 390 | 30 | 55 |
| Tax | 13 | 4 | 28 | 126 | 147 | 56 | 16 | 16 | 67 | 71 | 84 | 1 | 12 |
| Net profit | 37 | 11 | 85 | 406 | 505 | 188 | 46 | 38 | 252 | 263 | 306 | 28 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 247 | 248 | 228 | 838 | 1.410 | 483 | 323 | 224 | 557 | 491 | 612 | 156 | 196 |
| Equity | 234 | 245 | 236 | 643 | 1.005 | 438 | 296 | 238 | 402 | 388 | 431 | 153 | 168 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 3 | -8 | 195 | 405 | 46 | 27 | -15 | 155 | 103 | 181 | 2 | 28 |
| Total debt | 14 | 3 | -8 | 195 | 405 | 46 | 27 | -15 | 155 | 103 | 181 | 2 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRUSGRAVEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
SAMSON ENVIRO INDUSTRIES ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jacobsen | Chief Executive Officer | 0 companies |