| Revenue | DKK 32K | -56% |
| EBITDA | DKK -21K | -159% |
| Net profit | DKK -31K | -1128% |
| Total assets | DKK 430K | -7% |
| Equity | DKK 305K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 102 | 36 | 477 | 130 | 229 | 352 | 167 | 89 | 73 | 32 |
| Staff expenses | -163 | -16 | -0 | -0 | -62 | -99 | -119 | -121 | -84 | -37 | -52 |
| EBITDA | -179 | 117 | 36 | 477 | 68 | 130 | 232 | 45 | 6 | 35 | -21 |
| Depreciation & amort. | 52 | 5 | 1 | -0 | -0 | -21 | -21 | -21 | -21 | -21 | -0 |
| EBIT | -231 | 112 | 35 | 477 | 68 | 108 | 211 | 24 | -16 | 14 | -21 |
| Net financials | 1 | 0 | 1 | -10 | 3 | -1 | -3 | -6 | -7 | -10 | -10 |
| Profit before tax | -230 | 113 | 36 | 467 | 71 | 108 | 208 | 18 | -23 | 4 | -31 |
| Tax | -58 | 27 | 26 | 105 | 16 | 23 | 47 | 4 | 1 | 1 | -0 |
| Net profit | -172 | 86 | 10 | 362 | 55 | 85 | 161 | 14 | -24 | 3 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 272 | 277 | 77 | 174 | 320 | 651 | 557 | 552 | 463 | 430 |
| Equity | -416 | -330 | -320 | 42 | 97 | 182 | 343 | 357 | 333 | 336 | 305 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 |
| Short-term debt | 753 | 602 | 598 | 35 | 77 | 138 | 297 | 200 | 219 | 121 | 125 |
| Total debt | 753 | 602 | 598 | 35 | 77 | 138 | 306 | 200 | 219 | 121 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2015 | — | — |
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN JAGD NIELSEN, GANLØSE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
M3 GRUPPEN ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nielsen | Management | 0 companies |
| Morten Søltoft | Management | 0 companies |