| Revenue | DKK 340K | -5% |
| EBITDA | DKK 340K | -5% |
| Net profit | DKK 209K | -9% |
| Total assets | DKK 4M | -10% |
| Equity | DKK 936K | +29% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | 13 | 52 | 104 | 115 | 101 | 105 | 360 | 333 | 349 | 359 | 340 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -60 | 13 | 52 | 104 | 115 | 101 | 105 | 360 | 898 | 95 | 359 | 340 |
| Depreciation & amort. | -0 | -4 | -15 | -16 | -22 | -22 | -30 | -30 | -0 | -0 | -0 | -0 |
| EBIT | -60 | 9 | 37 | 88 | 93 | 79 | 74 | 330 | 898 | 95 | 359 | 340 |
| Net financials | -60 | -74 | -76 | -76 | -126 | -131 | -136 | -138 | -144 | -160 | -64 | -71 |
| Profit before tax | -119 | -65 | -38 | 12 | -33 | -52 | -61 | 192 | 754 | -65 | 295 | 268 |
| Tax | -30 | -16 | -14 | 3 | 14 | -31 | -13 | 42 | 166 | -14 | 66 | 59 |
| Net profit | -89 | -49 | -24 | 9 | -47 | -21 | -48 | 150 | 588 | -50 | 229 | 209 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.865 | 3.180 | 3.135 | 3.205 | 3.262 | 3.369 | 3.436 | 3.931 | 4.783 | 4.813 | 4.467 | 4.016 |
| Equity | -9 | -58 | -83 | -74 | -121 | -142 | -190 | -41 | 548 | 497 | 727 | 936 |
| Long-term debt | 0 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 3.781 | 4.060 | 3.375 | 2.691 |
| Short-term debt | 2.856 | 3.202 | 3.170 | 3.216 | 3.306 | 3.420 | 3.523 | 3.856 | 195 | 30 | 118 | 119 |
| Total debt | 2.856 | 3.202 | 3.170 | 3.216 | 3.306 | 3.420 | 3.523 | 3.856 | 3.976 | 4.090 | 3.494 | 2.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELMO HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jørgensen | Chief Executive Officer | 0 companies |