| Revenue | DKK 160K | -16% |
| EBITDA | DKK 160K | -4% |
| Net profit | DKK 146K | +1% |
| Total assets | DKK 321K | -18% |
| Equity | DKK 227K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 601 | 413 | 242 | 293 | 2.367 | 2.413 | 3.077 | 3.173 | 2.181 | -8 | 117 | 192 | 160 |
| Staff expenses | -439 | -442 | -443 | -188 | -2.164 | -2.201 | -2.500 | -2.407 | -1.614 | -136 | -0 | -18 | -0 |
| EBITDA | 162 | -28 | -201 | 105 | 203 | 212 | 576 | 766 | -87 | -143 | 117 | 168 | 160 |
| Depreciation & amort. | 13 | -13 | -12 | -12 | -401 | -256 | -170 | -179 | -7 | -0 | -0 | -0 | -0 |
| EBIT | 149 | -41 | -213 | 92 | -198 | -44 | 406 | 587 | -94 | -143 | 117 | 168 | 160 |
| Net financials | -1 | -0 | -1 | -1 | -120 | -39 | -2 | -78 | -12 | -5 | -1 | -23 | -1 |
| Profit before tax | 148 | -41 | -215 | 91 | -318 | -82 | 405 | 510 | -106 | -149 | 116 | 145 | 159 |
| Tax | 39 | -0 | -0 | -0 | -160 | 45 | -89 | -0 | 16 | -0 | -0 | -0 | 13 |
| Net profit | 110 | -41 | -215 | 91 | -158 | -128 | 494 | 510 | -122 | -149 | 116 | 145 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 650 | 552 | 454 | 480 | 3.282 | 2.747 | 2.968 | 3.225 | 2.506 | 217 | 288 | 392 | 321 |
| Equity | 549 | 508 | 293 | 384 | 225 | 98 | 591 | 1.101 | 979 | 81 | 197 | 342 | 227 |
| Long-term debt | 82 | 7 | 30 | 42 | 2.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 | 37 | 132 | 54 | 973 | 2.649 | 2.376 | 2.124 | 1.527 | 137 | 91 | 50 | 94 |
| Total debt | 101 | 44 | 161 | 96 | 3.057 | 2.649 | 2.376 | 2.124 | 1.527 | 137 | 91 | 50 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 2011 | — | — |
MV Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMCP HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lund | Audit | 0 companies |
| Michael Valdemar Pragner | Management | 0 companies |