| Revenue | DKK 796K | -2% |
| EBITDA | DKK 153K | +357% |
| Net profit | DKK -25K | +78% |
| Total assets | DKK 429K | -21% |
| Equity | DKK 6K | -80% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 1.133 | 1.272 | 1.371 | 1.661 | 1.737 | 1.937 | 2.036 | 832 | 812 | 796 |
| Staff expenses | -374 | -252 | -308 | -392 | -588 | -589 | -717 | -456 | -670 | -778 | -642 |
| EBITDA | 6 | 102 | 90 | 95 | 52 | 138 | 19 | 208 | 162 | 34 | 153 |
| Depreciation & amort. | -58 | -58 | -58 | -58 | -23 | -10 | -18 | -119 | -151 | -153 | -153 |
| EBIT | -52 | 44 | 31 | 36 | 30 | 128 | 2 | 90 | 12 | -119 | 1 |
| Net financials | -30 | -18 | -45 | -20 | -20 | -3 | -6 | -9 | -19 | -19 | -26 |
| Profit before tax | -82 | 26 | -13 | 16 | 10 | 125 | -5 | 81 | -7 | -138 | -25 |
| Tax | -0 | -0 | -0 | -0 | -0 | 25 | 6 | 18 | 2 | -21 | -0 |
| Net profit | -82 | 26 | -13 | 16 | 10 | 100 | -11 | 62 | -9 | -117 | -25 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 354 | 303 | 234 | 197 | 178 | 292 | 347 | 815 | 674 | 546 | 429 |
| Equity | -32 | -6 | -20 | -3 | 7 | 106 | 95 | 158 | 149 | 32 | 6 |
| Long-term debt | 214 | 213 | 154 | 102 | 65 | 15 | 15 | 15 | 0 | 0 | 0 |
| Short-term debt | 171 | 95 | 100 | 98 | 111 | 169 | 236 | 623 | 507 | 514 | 423 |
| Total debt | 386 | 309 | 254 | 201 | 177 | 184 | 251 | 638 | 507 | 514 | 423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2021 | — | — |
PM Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Johannes Due | Management | 0 companies |
| Piya Mukherjee | Unofficial title | 0 companies |