| Revenue | DKK 3,6M | -14% |
| EBITDA | DKK -670K | -247% |
| Net profit | DKK -751K | -671% |
| Total assets | DKK 5,9M | +13% |
| Equity | DKK 556K | -57% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.501 | 4.792 | 3.964 | 3.334 | 3.302 | 3.545 | 4.080 | 2.935 | 2.684 | 3.851 | 3.452 | 3.775 | 4.227 | 3.650 |
| Staff expenses | -2.450 | -1.904 | -3.133 | -2.252 | -2.446 | -2.260 | -2.471 | -2.471 | -2.112 | -3.035 | -2.809 | -3.580 | -3.770 | -4.320 |
| EBITDA | 1.051 | 1.311 | 832 | 1.082 | 856 | 1.285 | 1.610 | 464 | 572 | 817 | 643 | 195 | 457 | -670 |
| Depreciation & amort. | -910 | -932 | -962 | -717 | -712 | -311 | -352 | -361 | -136 | -147 | -149 | -138 | -171 | -182 |
| EBIT | 141 | 378 | -131 | 365 | 144 | 974 | 1.258 | 102 | 436 | 670 | 494 | 57 | 286 | -852 |
| Net financials | -455 | -355 | -354 | -208 | -130 | -44 | 0 | -0 | -252 | -47 | -22 | -53 | -116 | -110 |
| Profit before tax | -314 | 24 | -484 | 156 | 14 | 930 | 1.258 | 102 | 184 | 623 | 472 | 4 | 170 | -963 |
| Tax | -73 | -33 | -72 | 37 | 3 | 206 | 284 | 29 | 42 | 155 | 89 | 1 | 39 | -211 |
| Net profit | -241 | 56 | -413 | 120 | 10 | 724 | 974 | 73 | 143 | 468 | 383 | 2 | 132 | -751 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.292 | 5.201 | 4.229 | 3.505 | 2.480 | 2.376 | 2.910 | 2.156 | 2.711 | 3.283 | 3.905 | 5.298 | 5.214 | 5.905 |
| Equity | -1.364 | -1.307 | -1.720 | -1.600 | -1.590 | -866 | 108 | 181 | 324 | 791 | 1.174 | 1.176 | 1.308 | 556 |
| Long-term debt | 3.177 | 0 | 2.343 | 1.497 | 2.164 | 1.936 | 1.317 | 803 | 954 | 434 | 913 | 2.116 | 2.471 | 3.675 |
| Short-term debt | 3.478 | 6.508 | 3.606 | 2.412 | 1.127 | 1.307 | 1.396 | 1.134 | 1.398 | 2.014 | 1.799 | 1.985 | 1.376 | 1.673 |
| Total debt | 6.656 | 6.508 | 5.949 | 5.105 | 3.291 | 3.243 | 2.713 | 1.938 | 2.353 | 2.448 | 2.712 | 4.101 | 3.847 | 5.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Joachim Hansen Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Joachim Hansen | Management | 0 companies |