| Revenue | DKK 543K | +4% |
| EBITDA | DKK -72K | -335% |
| Net profit | DKK -71K | -570% |
| Total assets | DKK 377K | -20% |
| Equity | DKK 230K | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 901 | -1.330 | 918 | 879 | 962 | 498 | 501 | 718 | 422 | 2.057 | 2.286 | 1.343 | 525 | 543 |
| Staff expenses | -759 | -894 | -683 | -888 | -758 | -413 | -580 | -690 | -760 | -525 | -617 | -581 | -494 | -615 |
| EBITDA | 142 | -428 | 235 | -9 | 204 | 84 | -79 | 28 | -338 | 395 | 263 | 91 | 31 | -72 |
| Depreciation & amort. | -0 | -4 | -39 | -39 | -39 | -39 | -35 | -1 | -3 | -3 | -3 | -3 | -2 | -0 |
| EBIT | 142 | -432 | 197 | -48 | 165 | 46 | -114 | 26 | -341 | 392 | 260 | 88 | 29 | -72 |
| Net financials | -0 | -2 | -10 | -4 | -2 | -1 | -7 | -5 | -3 | -4 | -2 | -5 | 2 | 1 |
| Profit before tax | 142 | -180 | 187 | -52 | 163 | 45 | -122 | 21 | -344 | 388 | 258 | 83 | 31 | -71 |
| Tax | 47 | 125 | 59 | -0 | 47 | 19 | -17 | 15 | -137 | 93 | 70 | 27 | 16 | -0 |
| Net profit | 95 | -306 | 128 | -52 | 116 | 26 | -104 | 6 | -207 | 295 | 188 | 56 | 15 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 410 | 1.271 | 514 | 361 | 441 | 297 | 328 | 434 | 442 | 976 | 583 | 498 | 474 | 377 |
| Equity | 175 | 227 | 231 | 131 | 247 | 172 | 68 | 74 | -133 | 162 | 351 | 287 | 302 | 230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 | 12 | 16 | 0 | 0 |
| Short-term debt | 235 | -1.036 | 275 | 223 | 187 | 117 | 261 | 360 | 575 | 738 | 220 | 195 | 173 | 147 |
| Total debt | 235 | -1.036 | 275 | 223 | 187 | 117 | 261 | 360 | 575 | 814 | 231 | 211 | 173 | 147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINC INVEST ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Erling Stumpe | Management | 0 companies |