| Revenue | DKK 7,7M | +22% |
| EBITDA | DKK 517K | +435% |
| Net profit | DKK 87K | +139% |
| Total assets | DKK 7,8M | +20% |
| Equity | DKK 3,8M | +2% |
| Employees | 20 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.244 | 8.286 | 8.371 | 8.591 | 8.606 | 6.918 | 8.835 | 6.339 | 7.736 |
| Staff expenses | -2.680 | -5.653 | -5.993 | -6.982 | -7.499 | -6.768 | -7.248 | -6.230 | -7.219 |
| EBITDA | 1.565 | 2.633 | 2.377 | 1.609 | 1.107 | 151 | 1.587 | 97 | 517 |
| Depreciation & amort. | -250 | -612 | -674 | -725 | -722 | -649 | -327 | -316 | -359 |
| EBIT | 1.315 | 2.021 | 1.704 | 884 | 384 | -499 | 1.260 | -220 | 158 |
| Net financials | -193 | -108 | -49 | -28 | -27 | -12 | -82 | -57 | -47 |
| Profit before tax | 1.122 | 1.913 | 1.655 | 856 | 357 | -510 | 1.178 | -277 | 110 |
| Tax | 275 | 475 | 405 | 187 | 88 | -108 | 277 | -55 | 23 |
| Net profit | 846 | 1.438 | 1.249 | 668 | 269 | -402 | 901 | -222 | 87 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.166 | 6.209 | 7.308 | 7.193 | 7.127 | 5.435 | 6.494 | 6.524 | 7.817 |
| Equity | 1.156 | 2.195 | 2.544 | 3.212 | 3.482 | 3.079 | 3.980 | 3.759 | 3.846 |
| Long-term debt | 237 | 534 | 584 | 684 | 487 | 290 | 0 | 0 | 0 |
| Short-term debt | 4.759 | 3.480 | 4.180 | 3.297 | 3.158 | 2.066 | 2.514 | 2.765 | 3.971 |
| Total debt | 4.996 | 4.014 | 4.764 | 3.981 | 3.645 | 2.356 | 2.514 | 2.765 | 3.971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AMASS HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Matthew James Orlando | Management | 0 companies |
| Peter Kreiner | Board of Directors | 0 companies |
| Lau Jannic Frank Richter | Board of Directors | 0 companies |
| René Redzepi | Board of Directors | 0 companies |