| Revenue | DKK -612K | -66% |
| EBITDA | DKK -762K | +71% |
| Net profit | DKK -167,2M | -59% |
| Total assets | DKK 500,1M | -46% |
| Equity | DKK 457,6M | -27% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -10 | -22 | -25 | -47 | — | -15 | -38 | -182 | -730 | -582 | -781 | -77.792 | -1.797 | -612 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -225 | -467 | -443 | -552 | -1.412 | -806 | -150 |
| EBITDA | — | -10 | -22 | -25 | -47 | 50.000 | -15 | -38 | -407 | -1.197 | -1.025 | -1.333 | -79.204 | -2.603 | -762 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -10 | -22 | -25 | -47 | 50.000 | -15 | -38 | -407 | -1.197 | -1.025 | -1.333 | -79.204 | -2.603 | -762 |
| Net financials | 0 | 20.623 | 111.713 | 47.465 | 165.172 | 0 | 97.019 | 2.654 | -25.169 | 12.498 | 8.692 | 84.504 | 2.995.641 | -93.033 | -164.676 |
| Profit before tax | — | 20.613 | 111.691 | 47.440 | 165.126 | 50.000 | 97.004 | 2.616 | -25.576 | 11.301 | 7.667 | 71.365 | 2.916.437 | -113.650 | -165.438 |
| Tax | -0 | -3 | 20 | 2 | -47 | -0 | -2 | -11 | -121 | 2.444 | 2.702 | 4.501 | -833 | -8.706 | 1.806 |
| Net profit | — | 20.615 | 111.671 | 47.438 | 165.173 | 50.000 | 97.005 | 2.627 | -25.455 | 8.857 | 4.965 | 66.864 | 2.917.270 | -104.944 | -167.244 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 20.800 | 121.873 | 169.354 | 273.586 | 285.339 | 372.145 | 347.999 | 329.130 | 357.050 | 364.482 | 299.933 | 2.946.246 | 924.580 | 500.138 |
| Equity | — | 20.771 | 121.770 | 169.208 | 269.380 | 80 | 362.978 | 347.916 | 321.901 | 310.365 | 315.330 | 282.526 | 729.796 | 624.852 | 457.608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 29 | 103 | 147 | 4.206 | 0 | 9.167 | 82 | 7.229 | 46.685 | 49.152 | 17.407 | 2.216.450 | 299.728 | 42.530 |
| Total debt | 0 | 29 | 103 | 147 | 4.206 | 0 | 9.167 | 82 | 7.229 | 46.685 | 49.152 | 17.407 | 2.216.450 | 299.728 | 42.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2014 | — | — |
BD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
ES Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. JAHN-MULLINER HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
S. RISHØJ HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Gredal Nørvig | Management | 0 companies |
| Bodie Daniel Jahn-Mulliner | Chief Executive Officer | 0 companies |
| Erik Sylvester Rishøj Jensen | Management | 0 companies |