| Revenue | DKK -1,2M | +11% |
| EBITDA | DKK -1,2M | +16% |
| Net profit | DKK -2,7M | -110% |
| Total assets | DKK 1,6M | -60% |
| Equity | DKK -4,7M | -139% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 577 | 1.084 | 1.701 | 4.078 | 3.199 | 3.272 | 5.177 | 242 | -1.483 | -1.071 | -1.193 |
| Staff expenses | -430 | -380 | -1.266 | -2.096 | -3.130 | -3.048 | -3.323 | -2.085 | -2.357 | -359 | -8 |
| EBITDA | 148 | 703 | 435 | 1.982 | 69 | 224 | 1.853 | -1.843 | -3.841 | -1.431 | -1.201 |
| Depreciation & amort. | -0 | -33 | -67 | -81 | -99 | -89 | -89 | -89 | -89 | -7 | -0 |
| EBIT | 148 | 671 | 368 | 1.901 | -30 | 135 | 1.764 | -1.932 | -3.930 | -1.438 | -1.201 |
| Net financials | 15 | -44 | 13 | 16 | 51 | 96 | 42 | -22 | -110 | -223 | -253 |
| Profit before tax | 163 | 626 | 374 | 1.917 | 21 | 231 | 1.806 | -1.955 | -4.040 | -1.661 | -1.454 |
| Tax | 42 | 154 | 89 | 432 | 13 | 59 | 409 | -427 | -886 | -373 | 1.255 |
| Net profit | 121 | 473 | 285 | 1.485 | 8 | 171 | 1.398 | -1.527 | -3.154 | -1.288 | -2.709 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 538 | 1.299 | 1.452 | 3.966 | 3.344 | 3.590 | 6.808 | 6.103 | 4.102 | 3.932 | 1.562 |
| Equity | 201 | 674 | 959 | 2.444 | 2.452 | 2.623 | 4.021 | 2.494 | -660 | -1.948 | -4.657 |
| Long-term debt | 0 | 108 | 0 | 0 | 0 | 131 | 316 | 203 | 203 | 222 | 230 |
| Short-term debt | 337 | 607 | 470 | 1.499 | 872 | 792 | 2.442 | 3.406 | 4.558 | 5.657 | 5.989 |
| Total debt | 337 | 607 | 470 | 1.499 | 872 | 922 | 2.758 | 3.609 | 4.762 | 5.879 | 6.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mas Group Holding ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Milan | Management | 0 companies |
| Nikolaj Ramby Henriksen | Chairman | 0 companies |
| Brian Grevy | Board of Directors | 0 companies |
| Alexandar Korsgaard Bruun | Chairman | 0 companies |