| Revenue | DKK 1M | -54% |
| EBITDA | DKK -4K | +98% |
| Net profit | DKK -17K | +90% |
| Total assets | DKK 312K | -38% |
| Equity | DKK -131K | -14% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636 | 512 | 576 | 734 | 798 | 805 | 1.381 | 2.179 | 1.002 |
| Staff expenses | -613 | -49 | -601 | -699 | -760 | -832 | -1.005 | -1.152 | -964 |
| EBITDA | 22 | 27 | -24 | 35 | 38 | -104 | 284 | -160 | -4 |
| Depreciation & amort. | -19 | -17 | -36 | -36 | -0 | -48 | -39 | -10 | -10 |
| EBIT | 3 | 9 | -60 | -1 | 38 | -152 | 245 | -170 | -14 |
| Net financials | -13 | -13 | -21 | -17 | -13 | -9 | -17 | -4 | -3 |
| Profit before tax | -10 | -3 | -82 | -18 | 25 | -161 | 228 | -173 | -17 |
| Tax | -0 | -1 | -0 | 2 | -2 | -0 | -0 | -0 | -0 |
| Net profit | -10 | -2 | -82 | -20 | 26 | -161 | 228 | -173 | -17 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 | 329 | 484 | 471 | 335 | 379 | 772 | 500 | 312 |
| Equity | 70 | 68 | -14 | -34 | -8 | -169 | 59 | -114 | -131 |
| Long-term debt | 204 | 238 | 230 | 79 | 33 | 161 | 0 | 0 | 0 |
| Short-term debt | 61 | 23 | 269 | 425 | 310 | 388 | 713 | 614 | 443 |
| Total debt | 265 | 261 | 499 | 504 | 343 | 549 | 713 | 614 | 443 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 | |
MJ HOLDING SAMSØ ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|