| Revenue | DKK 1,6M | +0% |
| EBITDA | DKK 52K | +18% |
| Net profit | DKK 38K | +16% |
| Total assets | DKK 348K | +19% |
| Equity | DKK -67K | +37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35 | -82 | -30 | 27 | 876 | 912 | 1.175 | 1.237 | 1.295 | 1.554 | 1.560 |
| Staff expenses | -5 | -0 | -0 | -69 | -886 | -927 | -1.088 | -1.154 | -1.229 | -1.227 | -1.402 |
| EBITDA | 30 | -83 | -30 | -42 | -10 | -15 | 87 | 15 | -120 | 44 | 52 |
| Depreciation & amort. | -209 | -186 | -10 | -0 | -0 | -2 | -5 | -5 | -0 | -0 | -0 |
| EBIT | -179 | -269 | -40 | -42 | -10 | -17 | 82 | 10 | -120 | 44 | 52 |
| Net financials | -17 | -1 | 154 | 55 | -2 | 0 | -0 | -0 | -1 | -2 | -2 |
| Profit before tax | -196 | -270 | 114 | 13 | -11 | -17 | 82 | 10 | -120 | 42 | 50 |
| Tax | -49 | -39 | -0 | -10 | -1 | -0 | -0 | 2 | -26 | 9 | 11 |
| Net profit | -147 | -231 | 114 | 23 | -10 | -17 | 82 | 8 | -94 | 33 | 38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 381 | 77 | 25 | 92 | 236 | 204 | 267 | 271 | 508 | 293 | 348 |
| Equity | 20 | -211 | -97 | -75 | -85 | -101 | -28 | -53 | -139 | -106 | -67 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 322 | 288 | 123 | 167 | 321 | 305 | 295 | 324 | 647 | 399 | 416 |
| Total debt | 322 | 288 | 123 | 167 | 321 | 305 | 295 | 324 | 647 | 399 | 416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2009 | — | — |
MG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL GADE MADSEN HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
JDVR HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Vestbo Doktor | Management | 0 companies |
| Michael Gade Madsen | Management | 0 companies |