| Revenue | DKK 329K | -79% |
| EBITDA | DKK 323K | +823% |
| Net profit | DKK 73K | +123% |
| Total assets | DKK 2,6M | -6% |
| Equity | DKK 1,3M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 1.021 | 800 | 1.589 | 970 | 2.563 | 777 | 1.890 | 1.788 | 2.139 | 1.931 | 1.559 | 329 |
| Staff expenses | -38 | -381 | -754 | -841 | -1.153 | -1.585 | -1.384 | -1.088 | -1.356 | -1.643 | -1.504 | -1.529 | -6 |
| EBITDA | -41 | -483 | -19 | 748 | -183 | 977 | -606 | 802 | 432 | 496 | 427 | -45 | 323 |
| Depreciation & amort. | -5 | -46 | -87 | -133 | -314 | -487 | -1.458 | -356 | -261 | -297 | -170 | -279 | -239 |
| EBIT | -47 | -530 | -106 | 615 | -497 | 490 | -2.064 | 446 | 171 | 199 | 256 | -324 | 84 |
| Net financials | -0 | -19 | -79 | -22 | -198 | -219 | -74 | -98 | -150 | 49 | 203 | -90 | -11 |
| Profit before tax | -47 | -548 | -185 | 593 | -695 | 271 | -2.138 | 348 | 21 | 248 | 459 | -414 | 73 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -93 | -0 |
| Net profit | -47 | -548 | -185 | 593 | -695 | 271 | -2.138 | 348 | 21 | 248 | 459 | -321 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166 | 575 | 1.336 | 3.147 | 5.009 | 5.694 | 4.815 | 3.424 | 3.290 | 3.978 | 3.333 | 2.741 | 2.564 |
| Equity | 33 | -515 | -701 | 512 | 2.818 | 3.089 | 951 | 1.299 | 1.220 | 1.468 | 1.926 | 1.205 | 1.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 0 | 0 | 0 |
| Short-term debt | 133 | 1.091 | 2.037 | 2.635 | 2.191 | 2.605 | 3.864 | 2.124 | 1.730 | 2.236 | 1.407 | 1.537 | 1.287 |
| Total debt | 133 | 1.091 | 2.037 | 2.635 | 2.191 | 2.605 | 3.864 | 2.124 | 1.737 | 2.244 | 1.407 | 1.537 | 1.287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HK | Founder | 2011 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMJ Trading ApS | Company | 100.0% | 100.0% | 2023 |
TLV ApS | Company | 50.0% | 50.0% | 2014 |
Jenda Holding ApS | Company | 25.0% | 25.0% | 2023 |
7361 Holding ApS | Company | 25.0% | 25.0% | 2019 |
6330 Invest ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Peter Hansen | Chief Executive Officer | 0 companies |
| Herbert Kristian Krause Schilling | Founder | 0 companies |
| Tommy Behrens Jensen | Chief Executive Officer | 0 companies |
| Mathias Larsen | Chief Executive Officer | 0 companies |
| Søren Larsen | Chairman | 0 companies |
| Thi Thanh Ngoc Le | Board of Directors | 0 companies |
| Jonas Larsen | Board of Directors | 0 companies |
| Kenneth Nielsen | Chairman | 0 companies |