| Revenue | DKK 1,4M | -48% |
| EBITDA | DKK -754K | -315% |
| Net profit | DKK -979K | -270% |
| Total assets | DKK 6,5M | +0% |
| Equity | DKK -2M | -99% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | 283 | 709 | 980 | 1.975 | 2.525 | 2.436 | 1.593 | 664 | 1.685 | 2.722 | 1.427 |
| Staff expenses | -23 | -213 | -480 | -703 | -1.353 | -2.230 | -2.114 | -2.073 | -1.050 | -2.552 | -2.371 | -2.181 |
| EBITDA | -142 | 67 | 229 | 277 | 607 | 271 | 323 | -480 | -386 | -867 | 351 | -754 |
| Depreciation & amort. | -2 | -37 | -82 | -127 | -170 | -239 | -266 | -229 | -189 | -339 | -333 | -281 |
| EBIT | -144 | 30 | 147 | 149 | 436 | 32 | 57 | -708 | -575 | -1.206 | 18 | -1.035 |
| Net financials | 5 | -11 | -13 | -17 | -30 | -23 | -44 | -42 | -34 | -138 | -328 | -220 |
| Profit before tax | -139 | 49 | 138 | 133 | 407 | 9 | 13 | -750 | -609 | -1.344 | -310 | -1.255 |
| Tax | 29 | 15 | 2 | 29 | 97 | 7 | 2 | -158 | -119 | -295 | -46 | -276 |
| Net profit | -168 | 34 | 136 | 104 | 310 | 3 | 10 | -592 | -490 | -1.049 | -264 | -979 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 458 | 604 | 1.381 | 1.581 | 2.664 | 2.402 | 2.753 | 3.275 | 5.439 | 6.725 | 6.492 | 6.508 |
| Equity | -88 | -54 | 83 | 187 | 496 | 499 | 460 | -188 | 322 | -727 | -992 | -1.971 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 67 | 172 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 516 | 644 | 1.287 | 1.375 | 2.153 | 1.825 | 2.114 | 3.462 | 5.117 | 7.452 | 7.483 | 8.479 |
| Total debt | 516 | 644 | 1.287 | 1.375 | 2.153 | 1.892 | 2.287 | 3.462 | 5.117 | 7.452 | 7.483 | 8.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2013 | — | — |
TP Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aktieselskabet af 26.10 2018 | Company | 50.0% | 50.0% | 2022 |
MJU Kotka Holding ApS | Company | 33.3% | 33.3% | 2022 |
Pertho Holding IVS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Jari Ulmanen Jensen | Management | 0 companies |
| Tina Pertho Ulmanen | Founder | 0 companies |
| Claus Hviid | Chairman | 0 companies |
| Mogens Viktor Madsen | Board of Directors | 0 companies |