| Revenue | DKK 562K | -67% |
| EBITDA | DKK -1,3M | -15255% |
| Net profit | DKK 393K | +192% |
| Total assets | DKK 3,7M | -57% |
| Equity | DKK 473K | +491% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | 1.039 | 643 | -106 | -24 | -36 | 677 | 409 | 1.135 | 1.236 | 1.181 | 1.708 | 562 |
| Staff expenses | -257 | -974 | -864 | -1 | -0 | -0 | -0 | -439 | -1.433 | -1.252 | -1.240 | -1.699 | -1.897 |
| EBITDA | -84 | 65 | -221 | -107 | -24 | -36 | 677 | -30 | -299 | -17 | -59 | 9 | -1.335 |
| Depreciation & amort. | -19 | -78 | -65 | -19 | -13 | -6 | -1 | -2 | -13 | -25 | -37 | -62 | -84 |
| EBIT | -103 | -13 | -287 | -125 | -37 | -42 | 676 | -32 | -311 | -42 | -96 | -53 | -1.419 |
| Net financials | 47 | 39 | 84 | 68 | -186 | -61 | -184 | -112 | 17 | -29 | -449 | -414 | 1.810 |
| Profit before tax | -56 | 27 | -202 | -57 | -223 | -104 | 493 | -144 | -295 | -71 | -545 | -466 | 391 |
| Tax | -38 | -10 | -74 | -46 | -31 | -28 | 146 | -22 | -77 | -19 | -46 | -40 | -2 |
| Net profit | -18 | 37 | -128 | -11 | -193 | -75 | 347 | -122 | -218 | -52 | -499 | -426 | 393 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.816 | 3.026 | 2.687 | 1.466 | 1.350 | 1.490 | 1.244 | 2.357 | 8.437 | 7.661 | 7.224 | 8.664 | 3.749 |
| Equity | 81 | 118 | -11 | -22 | -215 | -290 | 57 | -65 | 67 | 15 | -484 | 80 | 473 |
| Long-term debt | 304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.122 | 6.198 | 6.000 | 6.000 | 0 |
| Short-term debt | 1.430 | 2.908 | 2.698 | 1.488 | 1.564 | 1.780 | 1.187 | 2.422 | 2.248 | 1.447 | 1.708 | 2.584 | 3.277 |
| Total debt | 1.735 | 2.908 | 2.698 | 1.488 | 1.564 | 1.780 | 1.187 | 2.422 | 8.370 | 7.645 | 7.708 | 8.584 | 3.277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 2011 | — | — |
MS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSJ ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wulff | Management | 0 companies |
| Magne Schmidt Jakobsen | Management | 0 companies |