| Revenue | DKK 3M | +4% |
| EBITDA | DKK 128K | -66% |
| Net profit | DKK 106K | -63% |
| Total assets | DKK 1,5M | -34% |
| Equity | DKK 673K | -42% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 851 | 1.858 | 2.778 | 3.027 | 2.768 | 3.789 | 5.348 | 5.410 | 8.143 | 2.034 | 2.037 | 2.838 | 2.960 |
| Staff expenses | -360 | -868 | -1.136 | -1.342 | -1.264 | -1.897 | -2.211 | -2.464 | -2.801 | -1.816 | -1.859 | -2.455 | -2.832 |
| EBITDA | 41 | 93 | 66 | 75 | 95 | 84 | 374 | 466 | 767 | 219 | 178 | 383 | 128 |
| Depreciation & amort. | -15 | -29 | -33 | -67 | -76 | -58 | -79 | -155 | -180 | -180 | -147 | -0 | -4 |
| EBIT | 27 | 64 | 33 | 8 | 19 | 27 | 296 | 311 | 586 | 38 | 30 | 383 | 124 |
| Net financials | -9 | -1 | -1 | 1 | -0 | -0 | -1 | -2 | -9 | -10 | -7 | 2 | -8 |
| Profit before tax | 17 | 62 | 32 | 8 | 19 | 26 | 295 | 309 | 578 | 29 | 23 | 385 | 116 |
| Tax | 5 | 16 | 10 | 1 | 4 | 6 | 66 | 68 | 128 | 27 | 27 | 99 | 11 |
| Net profit | 13 | 46 | 22 | 7 | 14 | 20 | 229 | 241 | 450 | 2 | -4 | 286 | 106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 556 | 667 | 787 | 727 | 706 | 943 | 1.319 | 1.864 | 2.602 | 1.428 | 1.373 | 2.221 | 1.469 |
| Equity | 93 | 139 | 161 | 169 | 183 | 203 | 432 | 673 | 1.015 | 516 | 512 | 1.167 | 673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 459 | 523 | 621 | 556 | 523 | 740 | 878 | 1.183 | 1.587 | 911 | 861 | 1.054 | 796 |
| Total debt | 459 | 523 | 621 | 556 | 523 | 740 | 878 | 1.183 | 1.587 | 911 | 861 | 1.054 | 796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2012 | — | — |
MP Management | Management | 2021 | — | — |
DP Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M PAJKOVIC HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Velt Holding ApS | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Mølbach Johansen | Founder | 0 companies |
| Martin Pajkovic | Management | 0 companies |
| Dragomir Pajkovic | Management | 0 companies |