| Revenue | DKK -712K | -2979% |
| EBITDA | DKK -892K | -116% |
| Net profit | DKK -753K | -71% |
| Total assets | DKK 101K | -93% |
| Equity | DKK -4,7M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.898 | 2.716 | 2.654 | 4.982 | 2.606 | 1.721 | 1.955 | 407 | 25 | -712 |
| Staff expenses | -2.802 | -2.625 | -2.929 | -3.932 | -3.491 | -2.724 | -2.754 | -1.021 | -437 | -180 |
| EBITDA | 39 | 38 | -275 | 1.050 | -885 | -1.003 | -799 | -614 | -413 | -892 |
| Depreciation & amort. | 130 | -138 | -158 | -178 | -139 | -68 | -59 | -8 | -2 | -0 |
| EBIT | -91 | -100 | -433 | 872 | -1.024 | -1.070 | -858 | -622 | -414 | -892 |
| Net financials | -176 | -73 | -209 | -107 | -235 | -119 | -144 | -187 | -141 | -86 |
| Profit before tax | -135 | -173 | -642 | 765 | -1.259 | -1.189 | -1.002 | -809 | -555 | -978 |
| Tax | 66 | 66 | -0 | -0 | -303 | 103 | -212 | -171 | -115 | -225 |
| Net profit | -201 | -239 | -642 | 765 | -956 | -1.292 | -790 | -638 | -440 | -753 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.548 | 3.342 | 3.298 | 3.725 | 4.060 | 3.215 | 3.403 | 1.867 | 1.409 | 101 |
| Equity | 299 | 45 | -597 | 168 | -788 | -2.079 | -2.869 | -3.507 | -3.947 | -4.701 |
| Long-term debt | 579 | 243 | 414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.671 | 3.055 | 3.481 | 3.557 | 4.847 | 5.295 | 6.272 | 5.374 | 5.356 | 4.802 |
| Total debt | 3.249 | 3.298 | 3.895 | 3.557 | 4.847 | 5.295 | 6.272 | 5.374 | 5.356 | 4.802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2011 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BNC HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
E. MØLLER HOLDING ApS | Company | 66.7% | 66.7% | 2011 |
MLA-HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
| Individual | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmi Hedegaard Nielsen | Management | 0 companies |
| Kirsten Mogensen | Chief Executive Officer | 0 companies |
| Michal Lønsgren Andersen | Board of Directors | 0 companies |
| Steen Bjørnebo Adamsen | Board of Directors | 0 companies |
| Esben Møller | Chairman | 0 companies |