| Revenue | DKK 93K | -9% |
| EBITDA | DKK 93K | -9% |
| Net profit | DKK 140K | +43% |
| Total assets | DKK 3,6M | +6% |
| Equity | DKK 643K | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | 726 | 374 | 408 | -451 | 364 | 111 | -681 | -496 | 1.000 | 514 | 102 | 93 |
| Staff expenses | -110 | -580 | -359 | -204 | -1 | -165 | -1 | -4 | -0 | -1 | -1 | -0 | -0 |
| EBITDA | -132 | 146 | 15 | 204 | -453 | 199 | -35 | -685 | -496 | 999 | 513 | 102 | 93 |
| Depreciation & amort. | -35 | -83 | -83 | -49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -167 | 62 | -68 | 155 | -453 | 199 | -35 | -685 | -496 | 999 | 513 | 102 | 93 |
| Net financials | -1 | -43 | -13 | -44 | 0 | -3 | -2 | -2 | -4 | -9 | -7 | 24 | 85 |
| Profit before tax | -167 | 20 | -55 | 111 | -452 | 196 | -38 | -392 | -283 | 990 | 507 | 126 | 180 |
| Tax | -0 | -0 | -34 | 31 | -99 | 45 | -0 | 147 | 109 | 218 | 114 | 28 | 40 |
| Net profit | -167 | 20 | -21 | 79 | -353 | 152 | -38 | -539 | -391 | 771 | 392 | 98 | 140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.699 | 1.979 | 1.476 | 1.096 | 560 | 835 | 801 | 420 | 3.424 | 2.015 | 2.783 | 3.444 | 3.641 |
| Equity | 333 | 352 | 331 | 411 | 57 | 209 | 171 | -368 | -759 | 12 | 404 | 502 | 643 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.366 | 1.627 | 1.145 | 685 | 503 | 626 | 629 | 788 | 4.184 | 2.003 | 2.379 | 2.942 | 2.998 |
| Total debt | 2.366 | 1.627 | 1.145 | 685 | 503 | 626 | 629 | 788 | 4.184 | 2.003 | 2.379 | 2.942 | 2.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2017 | — | — |
MC Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Jensen | Management | 0 companies |
| Michael Carter | Management | 0 companies |
| Lene Baunbæk | Board of Directors | 0 companies |
| Bo Baunbæk Krogsgaard | Chairman | 0 companies |
| Oliver Redemann Jensen | Chairman | 0 companies |
| Amalie Redemann | Board of Directors | 0 companies |
| Pavle Matijevic | Board of Directors | 0 companies |
| Tina Jensen | Board of Directors | 0 companies |