| Revenue | DKK 9,7M | +74% |
| EBITDA | DKK 5,5M | +135% |
| Net profit | DKK 4,1M | +160% |
| Total assets | DKK 9,8M | +76% |
| Equity | DKK 7,5M | +71% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.148 | 2.026 | 2.090 | 2.158 | 3.006 | 3.375 | 4.062 | 4.689 | 7.172 | 6.161 | 3.918 | 5.561 | 9.651 |
| Staff expenses | -1.697 | -1.482 | -1.673 | -1.648 | -1.648 | -1.856 | -1.979 | -2.079 | -2.953 | -3.170 | -2.949 | -3.239 | -4.197 |
| EBITDA | 144 | 241 | 134 | 500 | 1.220 | 1.520 | 2.082 | 2.610 | 4.219 | 2.987 | 969 | 2.322 | 5.454 |
| Depreciation & amort. | -0 | -0 | -0 | -159 | -145 | -153 | -134 | -111 | -137 | -159 | -146 | -143 | -192 |
| EBIT | 144 | 241 | 134 | 341 | 1.075 | 1.367 | 1.949 | 2.499 | 4.082 | 2.828 | 823 | 2.179 | 5.263 |
| Net financials | -124 | -117 | -113 | -88 | -79 | -23 | -11 | 6 | 22 | 37 | -113 | -154 | 9 |
| Profit before tax | 21 | 124 | 22 | 252 | 996 | 1.344 | 1.937 | 2.505 | 4.104 | 2.865 | 710 | 2.025 | 5.272 |
| Tax | 6 | 62 | 3 | 56 | 220 | 297 | 427 | 552 | 904 | 636 | 159 | 444 | 1.160 |
| Net profit | 14 | 63 | 19 | 196 | 776 | 1.048 | 1.510 | 1.953 | 3.200 | 2.229 | 551 | 1.581 | 4.112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.196 | 2.110 | 2.656 | 2.712 | 2.637 | 2.967 | 3.868 | 4.971 | 7.950 | 6.202 | 3.973 | 5.540 | 9.764 |
| Equity | — | 196 | 215 | 410 | 1.186 | 2.134 | 2.844 | 3.797 | 5.497 | 4.727 | 3.278 | 4.359 | 7.470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.501 | 2.451 | 2.441 | 2.301 | 1.392 | 762 | 968 | 1.115 | 2.370 | 1.404 | 623 | 1.109 | 2.191 |
| Total debt | 2.501 | 2.451 | 2.441 | 2.301 | 1.392 | 762 | 968 | 1.115 | 2.370 | 1.404 | 623 | 1.109 | 2.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2017 | — | — |
MN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEEM HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nøhr Borregaard | Management | 0 companies |
| Martin Nøhr | Management | 0 companies |