| Revenue | DKK 432K | -10% |
| EBITDA | DKK -257K | -103% |
| Net profit | DKK -232K | -76% |
| Total assets | DKK 435K | -33% |
| Equity | DKK -329K | -239% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 516 | 940 | 720 | 682 | 582 | 424 | 1.006 | 854 | 934 | 531 | 483 | 432 |
| Staff expenses | -712 | -1.002 | -317 | -393 | -647 | -586 | -724 | -796 | -913 | -507 | -609 | -689 |
| EBITDA | -197 | -62 | 404 | 289 | -65 | -162 | 283 | 58 | 21 | 24 | -126 | -257 |
| Depreciation & amort. | -50 | -56 | -92 | -60 | -48 | -34 | -34 | -48 | -21 | -59 | -22 | -20 |
| EBIT | -247 | -118 | 312 | 229 | -113 | -196 | 249 | 10 | -0 | -36 | -148 | -277 |
| Net financials | -1 | -32 | -34 | -14 | -6 | -10 | -8 | -5 | -19 | -16 | -20 | -19 |
| Profit before tax | -248 | -151 | 278 | 215 | -119 | -206 | 241 | 5 | -19 | -52 | -168 | -296 |
| Tax | -54 | -33 | 62 | 47 | -26 | -45 | 54 | 1 | -4 | -11 | -36 | -64 |
| Net profit | -194 | -118 | 217 | 167 | -93 | -160 | 188 | 4 | -15 | -41 | -132 | -232 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 733 | 493 | 492 | 353 | 354 | 518 | 580 | 662 | 558 | 645 | 435 |
| Equity | -114 | -232 | -15 | 152 | 59 | -101 | 87 | 91 | 76 | 35 | -97 | -329 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 499 | 964 | 508 | 340 | 293 | 454 | 431 | 489 | 586 | 523 | 742 | 764 |
| Total debt | 499 | 964 | 508 | 340 | 293 | 454 | 431 | 489 | 586 | 523 | 742 | 764 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Management | Management | 2013 | — | — |
MM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MR JOHNSEN ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Johnsen | Management | 0 companies |
| Mette Møller Johnsen | Management | 0 companies |