| Revenue | DKK 781 | -91% |
| EBITDA | DKK 781 | -91% |
| Net profit | DKK 5K | -50% |
| Total assets | DKK 730K | -4% |
| Equity | DKK 394K | +1% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53.399 | 48.309 | 49.216 | 50.336 | 2.089 | 478 | -425 | 476 | -325 | -604 | -198 | 8 | 1 |
| Staff expenses | -52.752 | -47.552 | -47.162 | -52.101 | -26.125 | -3.314 | -2.033 | -286 | -427 | -0 | -0 | -0 | -0 |
| EBITDA | 647 | 757 | 2.054 | -1.765 | -24.037 | -2.836 | -2.458 | 190 | -752 | -604 | -198 | 8 | 1 |
| Depreciation & amort. | -735 | -621 | -985 | -568 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -88 | 136 | 1.069 | -2.333 | -24.037 | -2.836 | -2.458 | 190 | -752 | -604 | -198 | 8 | 1 |
| Net financials | 88 | -136 | 2 | 2 | 315 | 49 | 31 | -53 | -56 | -32 | -16 | 2 | 4 |
| Profit before tax | 0 | 0 | 1.071 | -2.331 | -23.722 | -2.787 | -2.427 | 137 | -808 | -636 | -214 | 10 | 5 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 1.071 | -2.331 | -23.722 | -2.787 | -2.427 | 137 | -808 | -636 | -214 | 10 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.841 | 56.424 | 56.651 | 53.801 | 12.731 | 10.170 | 6.396 | 4.630 | 3.718 | 896 | 948 | 761 | 730 |
| Equity | 2.400 | 34.087 | 35.158 | 32.827 | 9.105 | 6.318 | 3.891 | 2.036 | 1.228 | 592 | 378 | 389 | 394 |
| Long-term debt | 604 | 451 | 237 | 241 | 248 | 256 | 266 | 276 | 287 | 275 | 486 | 361 | 336 |
| Short-term debt | 24.838 | 21.886 | 21.256 | 20.732 | 3.377 | 3.596 | 2.238 | 2.318 | 2.203 | 29 | 83 | 11 | 0 |
| Total debt | 25.441 | 22.337 | 21.493 | 20.974 | 3.626 | 3.852 | 2.505 | 2.594 | 2.490 | 304 | 569 | 372 | 336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Founder | Founder | 2009 | — | — |
NH | Founder | 2009 | — | — |
VA Founder | Founder | 2009 | — | — |
JH Founder | Founder | 2009 | — | — |
PH Founder | Founder | 2009 | — | — |
DG Founder | Founder | 2009 | — | — |
JF Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jørgensen | Founder | 0 companies |
| Niels Henrik Gammelgaard Wulff | Founder | 0 companies |
| Vibeke Asmin Hansen | Founder | 0 companies |
| Jesper Høy | Founder | 0 companies |
| Peter Henrik Hedager Würtz | Founder | 0 companies |
| Dorte Guldbrøn | Founder | 0 companies |
| Jørn Friis | Founder | 0 companies |