| Revenue | DKK 5,7M | +57% |
| EBITDA | DKK 589K | +147% |
| Net profit | DKK 94K | +107% |
| Total assets | DKK 2,1M | -5% |
| Equity | DKK -13,9M | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.082 | 1.665 | 1.008 | 6.406 | 5.083 | 2.922 | 3.933 | 2.159 | 2.771 | 2.248 | 4.557 | 3.653 | 5.741 |
| Staff expenses | -2.226 | -4.484 | -4.699 | -5.345 | -5.815 | -5.980 | -5.771 | -5.034 | -3.252 | -4.108 | -4.531 | -4.912 | -5.152 |
| EBITDA | -144 | -2.818 | -3.692 | 1.062 | -732 | -3.058 | -1.838 | -2.875 | -481 | -1.860 | 26 | -1.259 | 589 |
| Depreciation & amort. | -39 | -51 | -51 | -57 | -59 | -27 | -14 | -14 | -8 | -6 | -0 | -0 | -0 |
| EBIT | -183 | -2.870 | -3.743 | 1.005 | -791 | -3.085 | -1.852 | -2.888 | -489 | -1.866 | 26 | -1.259 | 589 |
| Net financials | -9 | 53 | -188 | -275 | -279 | -314 | -341 | -379 | -413 | -438 | -550 | -517 | -536 |
| Profit before tax | -103 | -2.816 | -3.931 | 730 | -1.070 | -3.399 | -2.193 | -3.267 | -902 | -2.304 | -524 | -1.776 | 53 |
| Tax | 44 | 44 | -0 | -1.485 | -241 | -746 | -497 | -730 | -385 | -745 | -252 | -426 | -41 |
| Net profit | -148 | -2.861 | -3.931 | 2.215 | -829 | -2.653 | -1.697 | -2.537 | -517 | -1.560 | -272 | -1.351 | 94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 904 | 741 | 1.461 | 4.516 | 1.779 | 1.851 | 1.699 | 1.569 | 1.403 | 2.030 | 2.772 | 2.213 | 2.112 |
| Equity | -68 | -429 | -3.359 | -1.144 | -3.423 | -6.077 | -7.774 | -10.311 | -10.827 | -12.387 | -12.659 | -14.010 | -13.916 |
| Long-term debt | 0 | 0 | 2.652 | 2.141 | 1.575 | 968 | 764 | 622 | 545 | 387 | 394 | 411 | 424 |
| Short-term debt | 971 | 1.170 | 2.169 | 3.519 | 3.627 | 6.959 | 8.709 | 11.258 | 11.686 | 14.029 | 15.037 | 15.812 | 15.604 |
| Total debt | 971 | 1.170 | 4.821 | 5.660 | 5.202 | 7.928 | 9.473 | 11.880 | 12.231 | 14.417 | 15.431 | 16.223 | 16.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2012 | — | — |
JM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hørup Holding ApS | Company | 50.0% | 50.0% | 2015 |
MOHA INVEST ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 0.0% | 0.0% | 2013 | |
| Individual | 0.0% | 0.0% | 2013 | |
| Individual | 0.0% | 0.0% | 2013 | |
| Individual | 0.0% | 0.0% | 2013 | |
| Individual | 0.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Hørup Jensen | Management | 0 companies |
| Jann Mosgaard Christensen | Management | 0 companies |