| Revenue | DKK -101K | +714% |
| EBITDA | DKK -826K | -2108% |
| Net profit | DKK -916K | -526% |
| Total assets | DKK 4,8M | -17% |
| Equity | DKK 3,6M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 265 | 290 | 330 | 333 | 393 | 178 | 25 | 5 | 57 | 6 | -12 | -101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 306 | 265 | 290 | 330 | 333 | 1.312 | -756 | 25 | 5 | -93 | -419 | -37 | -826 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 306 | 265 | 290 | 330 | 333 | 1.312 | -756 | 25 | 5 | -93 | -419 | -37 | -826 |
| Net financials | -347 | -380 | -380 | -317 | -301 | -335 | -241 | -56 | -59 | -64 | -81 | -109 | -90 |
| Profit before tax | -41 | -115 | -90 | 13 | 32 | 977 | -997 | -31 | -54 | -157 | -500 | -146 | -916 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -41 | -115 | -90 | 13 | 32 | 977 | -997 | -31 | -54 | -157 | -500 | -146 | -916 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.492 | 6.423 | 6.460 | 6.426 | 6.428 | 7.402 | 2.492 | 2.488 | 2.479 | 2.381 | 6.288 | 5.777 | 4.815 |
| Equity | -951 | -619 | -143 | 174 | 480 | 1.788 | 1.004 | 973 | 927 | 769 | 4.675 | 4.528 | 3.613 |
| Long-term debt | 3.980 | 3.598 | 5.947 | 5.614 | 5.304 | 4.974 | 4 | 4 | 1.374 | 4 | 0 | 4 | 5 |
| Short-term debt | 3.463 | 3.445 | 656 | 638 | 643 | 640 | 1.484 | 1.511 | 179 | 1.607 | 1.614 | 1.248 | 1.202 |
| Total debt | 7.443 | 7.042 | 6.603 | 6.252 | 5.948 | 5.614 | 1.488 | 1.515 | 1.552 | 1.612 | 1.614 | 1.248 | 1.202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2018 | |
K/S CORO | Company | 25.0% | 25.0% | 2020 |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Julius Gravgaard | Management | 0 companies |