| Revenue | DKK 813K | -15% |
| EBITDA | DKK -46K | -132% |
| Net profit | DKK -64K | -156% |
| Total assets | DKK 220K | -75% |
| Equity | DKK -386K | -20% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 246 | 590 | 592 | 632 | 666 | 443 | 1.190 | 1.015 | 960 | 813 |
| Staff expenses | -283 | -667 | -536 | -583 | -612 | -519 | -590 | -704 | -817 | -858 |
| EBITDA | -37 | -77 | 55 | 49 | 54 | -76 | 600 | 312 | 143 | -46 |
| Depreciation & amort. | -74 | -168 | -168 | -148 | -131 | -121 | -108 | -54 | -0 | -0 |
| EBIT | -112 | -245 | -113 | -99 | -78 | -197 | 492 | 258 | 143 | -46 |
| Net financials | -35 | -77 | -42 | -43 | -45 | -46 | -51 | -47 | -28 | -26 |
| Profit before tax | -147 | -322 | -154 | -142 | -122 | -243 | 441 | 211 | 115 | -72 |
| Tax | -32 | -4 | -0 | 44 | -0 | -0 | -0 | -0 | -0 | -7 |
| Net profit | -114 | -318 | -154 | -186 | -122 | -243 | 441 | 211 | 115 | -64 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.175 | 1.114 | 1.033 | 901 | 864 | 603 | 1.248 | 576 | 880 | 220 |
| Equity | -64 | -382 | -537 | -722 | -845 | -1.088 | -647 | -436 | -321 | -386 |
| Long-term debt | 1.078 | 1.373 | 1.417 | 1.475 | 1.522 | 1.458 | 1.529 | 828 | 915 | 382 |
| Short-term debt | 161 | 124 | 153 | 141 | 179 | 226 | 359 | 177 | 279 | 224 |
| Total debt | 1.239 | 1.497 | 1.570 | 1.616 | 1.701 | 1.684 | 1.888 | 1.005 | 1.194 | 606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2015 | — | — |
CM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mikkelineborg Holding ApS | Company | 50.0% | 50.0% | 2015 |
JSVR Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Johan Christensen | Management | 0 companies |
| Christian Møller | Management | 0 companies |