| Revenue | DKK 220K | -65% |
| EBITDA | DKK 95K | +22% |
| Net profit | DKK 1,6M | +140% |
| Total assets | DKK 6,4M | +17% |
| Equity | DKK 6,3M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.837 | 2.158 | 4.025 | 5.559 | 4.196 | 5.276 | 3.640 | 2.008 | 2.137 | 1.012 | 1.490 | 626 | 220 |
| Staff expenses | -1.099 | -1.329 | -1.765 | -2.736 | -3.360 | -4.160 | -3.019 | -1.775 | -1.627 | -824 | -1.284 | -547 | -125 |
| EBITDA | 352 | 101 | 508 | 877 | 836 | 1.116 | 621 | 232 | 510 | 188 | 206 | 78 | 95 |
| Depreciation & amort. | 63 | 42 | 107 | 94 | 228 | -57 | -22 | -41 | -44 | -39 | -28 | -22 | -17 |
| EBIT | 289 | 59 | 401 | 782 | 608 | 1.058 | 599 | 191 | 466 | 149 | 178 | 56 | 78 |
| Net financials | -4 | -13 | -17 | -15 | -14 | -44 | 6 | -6 | 6 | 105 | 192 | 606 | 1.499 |
| Profit before tax | 285 | 46 | 384 | 767 | 594 | 1.014 | 605 | 185 | 473 | 254 | 370 | 662 | 1.577 |
| Tax | 72 | 15 | 97 | 181 | 135 | 232 | 123 | 53 | 104 | 28 | 39 | 15 | 24 |
| Net profit | 213 | 32 | 287 | 586 | 459 | 782 | 482 | 132 | 369 | 226 | 331 | 648 | 1.553 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 719 | 740 | 1.694 | 1.912 | 1.827 | 2.336 | 3.502 | 1.859 | 2.251 | 2.096 | 2.509 | 5.431 | 6.362 |
| Equity | 191 | 223 | 510 | 899 | 1.108 | 1.490 | 1.572 | 1.304 | 1.453 | 1.679 | 2.009 | 5.309 | 6.262 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 41 | 0 | 0 | 0 | 0 |
| Short-term debt | 528 | 517 | 1.184 | 1.012 | 704 | 832 | 1.921 | 537 | 758 | 418 | 499 | 122 | 101 |
| Total debt | 528 | 517 | 1.184 | 1.012 | 704 | 832 | 1.921 | 551 | 799 | 418 | 499 | 122 | 101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2007 | — | — |
KR Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJRBP ApS | Company | 50.0% | 50.0% | 2007 |
KRDA ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Jonas Rysgaard Bjerre-Poulsen | Management | 0 companies |
| Kasper Rønn baron von Lotzbeck | Management | 0 companies |