| Revenue | DKK -167K | +107% |
| EBITDA | DKK -167K | -107% |
| Net profit | DKK -110K | -100% |
| Total assets | DKK 991K | -11% |
| Equity | DKK 272K | -29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 288 | 320 | 218 | 201 | 128 | 156 | -183 | -171 | -27 | -5 | -81 | -167 |
| Staff expenses | -0 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 634 | 288 | 320 | 218 | 197 | 128 | 156 | -183 | -171 | -27 | -5 | -81 | -167 |
| Depreciation & amort. | -95 | -76 | -76 | -73 | -64 | -32 | -0 | -2 | -8 | -15 | -0 | -0 | -0 |
| EBIT | 539 | 212 | 244 | 144 | 132 | 96 | 156 | -185 | -179 | -42 | -5 | -81 | -167 |
| Net financials | -6 | 0 | 0 | 13 | 15 | 26 | -35 | 61 | -4 | 52 | -64 | 26 | 57 |
| Profit before tax | 533 | 212 | 244 | 158 | 147 | 122 | 121 | -123 | -183 | 10 | -69 | -55 | -110 |
| Tax | 135 | 55 | 61 | 39 | 33 | 27 | 28 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 398 | 157 | 183 | 119 | 114 | 94 | 92 | -123 | -183 | 10 | -69 | -55 | -110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.324 | 1.459 | 1.402 | 1.561 | 1.352 | 1.338 | 1.397 | 1.205 | 1.065 | 1.197 | 1.054 | 1.109 | 991 |
| Equity | 1.094 | 1.155 | 1.240 | 1.259 | 1.272 | 1.263 | 1.250 | 1.018 | 725 | 622 | 438 | 383 | 272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 218 | 294 | 158 | 302 | 80 | 75 | 148 | 186 | 340 | 575 | 616 | 726 | 718 |
| Total debt | 218 | 294 | 158 | 302 | 80 | 75 | 148 | 186 | 340 | 575 | 616 | 726 | 718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2007 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| John Maar Hansen | Founder | 0 companies |
| Niklas Harding Bach Jensen | Chief Executive Officer | 0 companies |
| Susanne Harding Hansen | Board of Directors | 0 companies |