| Revenue | DKK 6,9M | +94% |
| EBITDA | DKK 1,5M | -27% |
| Net profit | DKK 1,2M | +3% |
| Total assets | DKK 4,8M | +18% |
| Equity | DKK 2,4M | +50% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -843 | — | — | 604 | 1.166 | 1.300 | 2.181 | 61 | 119 | 67 | 91 | 3.537 | 6.866 |
| Staff expenses | -600 | -0 | -0 | -570 | -1.154 | -1.255 | -1.674 | -19 | -0 | -0 | -0 | -1.508 | -5.378 |
| EBITDA | -243 | 0 | 0 | 34 | 12 | 45 | 507 | 42 | 119 | 67 | 71 | 2.029 | 1.488 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -24 | -34 | -34 | -17 |
| EBIT | -243 | 0 | 0 | 34 | 12 | 45 | 507 | 25 | 102 | 43 | 36 | 1.994 | 1.471 |
| Net financials | -4 | 0 | 0 | -4 | 4 | -16 | 5 | -6 | -6 | -9 | -13 | -377 | 71 |
| Profit before tax | -239 | 0 | 0 | 30 | 16 | 29 | 512 | 20 | 96 | 34 | 23 | 1.617 | 1.542 |
| Tax | -61 | -0 | -0 | 8 | 5 | 12 | 114 | 6 | 23 | 8 | 6 | 441 | 327 |
| Net profit | -178 | 0 | 0 | 23 | 11 | 17 | 399 | 14 | 73 | 26 | 17 | 1.176 | 1.215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 507 | 0 | 0 | 493 | 809 | 715 | 1.422 | 710 | 857 | 917 | 957 | 4.114 | 4.835 |
| Equity | 258 | 0 | 0 | 293 | 304 | 321 | 719 | 333 | 406 | 432 | 449 | 1.626 | 2.440 |
| Long-term debt | 0 | 0 | 0 | 32 | 132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -249 | 0 | 0 | 193 | 493 | 370 | 653 | 372 | 447 | 477 | 501 | 2.475 | 2.365 |
| Total debt | -249 | 0 | 0 | 193 | 493 | 370 | 653 | 372 | 447 | 477 | 501 | 2.475 | 2.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2012 | — | — |
NM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMJ HOLDING HOU ApS | Company | 50.0% | 50.0% | 2012 |
NSMCE HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Markfoged Jensen | Management | 0 companies |
| Nicolai Markfoged Jensen | Management | 0 companies |