| Revenue | DKK -125K | -220% |
| EBITDA | DKK -125K | -220% |
| Net profit | DKK -98K | -220% |
| Total assets | DKK 488K | -27% |
| Equity | DKK 436K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -141 | 385 | 80 | 35 | 86 | — | 138 | 74 | 160 | 174 | 323 | 104 | -125 |
| Staff expenses | -105 | -200 | -97 | -32 | -81 | -0 | -132 | -19 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | 13 | -17 | 3 | 4 | 0 | 6 | 56 | 160 | 174 | 323 | 104 | -125 |
| Depreciation & amort. | -4 | -8 | -1 | -7 | -0 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | 5 | -18 | -4 | 4 | 0 | 3 | 56 | 160 | 174 | 323 | 104 | -125 |
| Net financials | 0 | 0 | 0 | 0 | -0 | 0 | -1 | -1 | -2 | -2 | -0 | 0 | -0 |
| Profit before tax | -32 | 5 | -22 | -4 | 4 | 0 | 2 | 54 | 158 | 172 | 323 | 105 | -125 |
| Tax | -8 | 1 | -5 | -0 | 1 | -0 | 1 | 14 | 35 | 38 | 71 | 23 | -28 |
| Net profit | -23 | 4 | -17 | -4 | 3 | 0 | 1 | 40 | 123 | 134 | 252 | 82 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 182 | 276 | 265 | 223 | 0 | 175 | 223 | 650 | 643 | 942 | 670 | 488 |
| Equity | 143 | 147 | 130 | 126 | 129 | 0 | 133 | 173 | 296 | 430 | 682 | 563 | 436 |
| Long-term debt | 0 | 0 | 118 | 100 | 60 | 0 | 0 | 12 | 35 | 38 | 71 | 23 | 0 |
| Short-term debt | -83 | 35 | 28 | 39 | 34 | 0 | 42 | 38 | 319 | 176 | 189 | 84 | 52 |
| Total debt | -83 | 35 | 146 | 139 | 94 | 0 | 42 | 50 | 354 | 213 | 260 | 107 | 52 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2019 | — | — |
NE Founder | Founder | 2012 | — | — |
JS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grammy Holding ApS | Company | 50.0% | 50.0% | 2019 |
EM-AGRO HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
MM-Monty Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jessen-Møller | Management | 0 companies |
| Niels Eggert Gram | Founder | 0 companies |
| Jesper Sievertsen Gram | Management | 0 companies |
| Henrik Gedde Moos | Board of Directors | 0 companies |
| Erik Møller | Chairman | 0 companies |