| Revenue | DKK 3,2M | +14% |
| EBITDA | DKK 2,7M | +60% |
| Net profit | DKK 831K | -81% |
| Total assets | DKK 55,7M | +2% |
| Equity | DKK 20,6M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 471 | 485 | 819 | 796 | 822 | 2.509 | 1.268 | 2.083 | 2.135 | 2.925 | 2.558 | 2.837 | 3.249 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -14 | -38 | -131 | -238 | -522 | -575 | -472 | -549 |
| EBITDA | 471 | 633 | 819 | 966 | 822 | 2.495 | 1.230 | 1.953 | 2.399 | 3.908 | 1.849 | 1.687 | 2.699 |
| Depreciation & amort. | -76 | -93 | -138 | -151 | -170 | -163 | -325 | -328 | -0 | -5 | -22 | -22 | -22 |
| EBIT | 395 | 540 | 681 | 816 | 652 | 2.332 | 904 | 1.624 | 2.399 | 3.902 | 1.827 | 1.665 | 2.677 |
| Net financials | -285 | -426 | -469 | -569 | -557 | -744 | -808 | -943 | -997 | -644 | 48 | 3.928 | -1.598 |
| Profit before tax | 110 | 123 | 767 | 812 | 95 | 1.589 | 97 | 682 | 1.401 | 3.259 | 1.875 | 5.593 | 1.080 |
| Tax | -0 | 4 | 74 | 89 | 28 | 357 | 33 | 163 | 259 | 717 | 416 | 1.171 | 248 |
| Net profit | 110 | 119 | 694 | 724 | 68 | 1.231 | 64 | 518 | 1.143 | 2.541 | 1.458 | 4.422 | 831 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.453 | 12.916 | 12.266 | 14.002 | 13.613 | 22.658 | 23.702 | 29.401 | 46.209 | 48.687 | 49.600 | 54.344 | 55.678 |
| Equity | 131 | 249 | 535 | 693 | 761 | 1.992 | 2.056 | 2.574 | 11.360 | 13.901 | 15.360 | 19.781 | 20.613 |
| Long-term debt | 6.975 | 8.823 | 8.963 | 11.188 | 20.465 | 22.272 | 30.474 | 43.996 | 52.934 | 27.700 | 28.521 | 28.206 | 31.038 |
| Short-term debt | 1.347 | 3.844 | 2.769 | 2.121 | 2.054 | 9.141 | 5.934 | 4.307 | 5.882 | 4.750 | 3.387 | 4.166 | 1.721 |
| Total debt | 8.323 | 12.666 | 11.732 | 13.310 | 22.519 | 31.413 | 36.408 | 48.303 | 58.815 | 32.451 | 31.908 | 32.372 | 32.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2008 | — | — |
KB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMJ HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Bugge Lauritsen | Management | 0 companies |
| Kim Bastrup Kastberg | Management | 0 companies |