| Revenue | DKK 168K | -91% |
| EBITDA | DKK -597K | -198% |
| Net profit | DKK -624K | -261% |
| Total assets | DKK 388K | -89% |
| Equity | DKK 93K | -87% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.093 | 1.616 | 2.202 | 2.242 | 2.197 | 2.169 | 1.839 | 1.719 | 1.894 | 168 |
| Staff expenses | -0 | -995 | -1.301 | -1.908 | -1.902 | -2.587 | -1.434 | -1.505 | -1.798 | -1.287 | -685 |
| EBITDA | — | 99 | 315 | 294 | 290 | -390 | 734 | 334 | -79 | 608 | -597 |
| Depreciation & amort. | -0 | 37 | 37 | 50 | -70 | 51 | -106 | -77 | -65 | -57 | -44 |
| EBIT | — | 61 | 277 | 244 | 220 | -441 | 629 | 256 | -144 | 550 | -640 |
| Net financials | 0 | -43 | -55 | -62 | -54 | -59 | -59 | -38 | -52 | -52 | -56 |
| Profit before tax | — | 18 | 223 | 182 | 166 | -500 | 570 | 218 | -196 | 498 | -696 |
| Tax | -0 | 14 | 50 | 44 | 37 | -107 | 128 | 51 | -39 | 111 | -72 |
| Net profit | — | 5 | 173 | 138 | 129 | -393 | 442 | 167 | -156 | 387 | -624 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 660 | 894 | 1.496 | 1.397 | 2.077 | 1.698 | 2.241 | 2.010 | 2.186 | 3.667 | 388 |
| Equity | -175 | -170 | 3 | 141 | 270 | -123 | 319 | 487 | 330 | 717 | 93 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 59 | 143 | 0 | 0 |
| Short-term debt | 834 | 1.064 | 1.493 | 1.255 | 1.793 | 1.783 | 1.908 | 1.464 | 1.713 | 2.878 | 295 |
| Total debt | 834 | 1.064 | 1.493 | 1.255 | 1.793 | 1.821 | 1.908 | 1.523 | 1.856 | 2.878 | 295 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Johannsen | Unofficial title | 0 companies |