| Revenue | DKK 313K | -36% |
| EBITDA | DKK 161K | -52% |
| Net profit | DKK 56K | -80% |
| Total assets | DKK 2,7M | -9% |
| Equity | DKK 568K | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -183 | — | — | — | 1.412 | 1.465 | 776 | 892 | 439 | 85 | 215 | 490 | 313 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.432 | -715 | -637 | -636 | -525 | -208 | -190 | -158 | -152 |
| EBITDA | -5 | -183 | 0 | 0 | 0 | -27 | 720 | 131 | 256 | -86 | -123 | 25 | 333 | 161 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -50 | -33 | -18 | -19 | -17 | -12 | -12 | -12 | -10 |
| EBIT | -5 | -183 | 0 | 0 | 0 | -77 | 687 | 114 | 237 | -103 | -135 | 12 | 320 | 151 |
| Net financials | -73 | -111 | 0 | 0 | 0 | -392 | -304 | -136 | -110 | -176 | -43 | -19 | -47 | -69 |
| Profit before tax | 36 | -134 | 0 | 0 | 0 | -469 | 382 | -22 | 127 | -279 | -178 | -7 | 273 | 82 |
| Tax | -0 | -10 | -0 | -0 | -0 | -108 | 106 | -2 | 32 | -26 | -0 | 7 | -12 | 26 |
| Net profit | 36 | -124 | 0 | 0 | 0 | -361 | 277 | -21 | 94 | -252 | -178 | -14 | 285 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.410 | 2.421 | 0 | 0 | 0 | 4.982 | 5.603 | 5.953 | 5.656 | 5.142 | 3.237 | 3.153 | 3.030 | 2.744 |
| Equity | 6 | 130 | 0 | 0 | 0 | 543 | 820 | 699 | 793 | 541 | 363 | 348 | 633 | 568 |
| Long-term debt | -1.912 | -1.856 | 0 | 0 | 0 | 2.427 | 2.739 | 2.671 | 3.078 | 2.228 | 2.066 | 1.948 | 1.719 | 1.607 |
| Short-term debt | -491 | -434 | 0 | 0 | 0 | 2.012 | 2.044 | 2.583 | 1.784 | 2.373 | 808 | 857 | 677 | 569 |
| Total debt | -2.404 | -2.290 | 0 | 0 | 0 | 4.439 | 4.783 | 5.254 | 4.863 | 4.601 | 2.874 | 2.805 | 2.397 | 2.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Johannsen | Management | 0 companies |
| Mikkel Johannsen | Chairman | 0 companies |