| Revenue | DKK 6,7M | +13% |
| EBITDA | DKK 3M | +50% |
| Net profit | DKK 2,7M | +42% |
| Total assets | DKK 7,7M | +4% |
| Equity | DKK 240K | +110% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 466 | 560 | 423 | 866 | -364 | 798 | 1.830 | 1.730 | 3.184 | 3.292 | 3.546 | 910 | 5.926 | 6.692 |
| Staff expenses | -921 | -927 | -408 | -561 | -340 | -1.405 | -1.138 | -1.718 | -2.781 | -2.978 | -3.393 | -3.539 | -3.910 | -3.672 |
| EBITDA | -455 | -367 | 15 | 305 | -704 | -607 | 692 | 12 | 403 | 313 | 153 | -2.629 | 2.016 | 3.020 |
| Depreciation & amort. | 14 | 18 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -469 | -385 | 5 | 305 | -704 | -607 | 692 | 12 | 403 | 313 | 153 | -2.629 | 2.016 | 3.020 |
| Net financials | -182 | -60 | -43 | -14 | -4 | -0 | -21 | -10 | 81 | -108 | -132 | -137 | -136 | -127 |
| Profit before tax | -651 | -445 | -38 | 290 | -708 | -607 | 672 | 2 | 485 | 206 | 21 | -2.766 | 1.880 | 2.894 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 217 |
| Net profit | -651 | -445 | -38 | 290 | -708 | -607 | 672 | 2 | 485 | 206 | 21 | -2.766 | 1.880 | 2.677 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.628 | 1.241 | 1.552 | 3.005 | 6.778 | 5.322 | 6.284 | 9.401 | 8.771 | 8.545 | 8.042 | 5.048 | 7.425 | 7.687 |
| Equity | -1.374 | -1.819 | -1.857 | -1.567 | -2.275 | -2.936 | -2.264 | -2.262 | -1.778 | -1.572 | -1.551 | -4.317 | -2.437 | 240 |
| Long-term debt | 0 | 268 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.003 | 2.792 | 3.141 | 4.572 | 9.053 | 8.258 | 8.548 | 11.663 | 10.548 | 10.117 | 9.594 | 9.365 | 9.862 | 7.446 |
| Total debt | 4.003 | 3.060 | 3.409 | 4.572 | 9.053 | 8.258 | 8.548 | 11.663 | 10.548 | 10.117 | 9.594 | 9.365 | 9.862 | 7.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2022 | — | — |
FM Founder | Founder | 2011 | — | — |
AM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
BOE MIKKELSEN ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Skjøtt | Management | 0 companies |
| Finn Mikkelsen | Founder | 0 companies |
| Aage Marinus Staun | Management | 0 companies |