| Revenue | DKK 6,7M | -13% |
| EBITDA | DKK -78K | +91% |
| Net profit | DKK -471K | +58% |
| Total assets | DKK 3,7M | -19% |
| Equity | DKK -3,2M | -17% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.650 | 6.491 | 3.956 | 6.684 | 2.814 | 11.979 | 7.766 | 6.731 |
| Staff expenses | -1.625 | -5.895 | -3.935 | -6.533 | -6.360 | -10.566 | -8.595 | -6.809 |
| EBITDA | 26 | 596 | 21 | 117 | -3.546 | 1.414 | -829 | -78 |
| Depreciation & amort. | -170 | -444 | -59 | -104 | -92 | -367 | -310 | -233 |
| EBIT | -144 | 152 | -38 | 13 | -3.638 | 1.047 | -1.139 | -311 |
| Net financials | -1 | -8 | -2 | -3 | -37 | -32 | -41 | -160 |
| Profit before tax | -145 | 144 | -40 | 10 | -3.675 | 1.015 | -1.180 | -471 |
| Tax | -33 | 32 | -8 | 2 | -120 | -330 | -59 | -0 |
| Net profit | -112 | 112 | -32 | 7 | -3.554 | 1.345 | -1.121 | -471 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 827 | 1.559 | 1.553 | 2.217 | 2.120 | 5.597 | 4.498 | 3.651 |
| Equity | 48 | 160 | 128 | 136 | -1.718 | -1.572 | -2.694 | -3.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 141 | 818 | 1.274 | 680 |
| Short-term debt | 766 | 1.301 | 1.365 | 2.081 | 3.697 | 6.192 | 5.917 | 6.136 |
| Total debt | 766 | 1.301 | 1.365 | 2.081 | 3.838 | 7.010 | 7.192 | 6.816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2019 | — | — |
MB Management | Management | 2015 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAKOB MUFF HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
Jakob Muff Construction ApS | Company | 50.0% | 50.0% | 2021 |
| Individual | 10.0% | 0.0% | 2018 | |
Roust Produktion A/S | Company | 50.0% | 50.0% | 2015 |
| Individual | 33.3% | 33.3% | 2018 | |
HAUGSTRUP INVEST ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 10.0% | 0.0% | 2018 | |
JAWS HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Muff Bech | Management | 0 companies |
| Martin Brødsgaard Møller | Management | 0 companies |
| Johannes Wøldike Schmith | Chief Executive Officer | 0 companies |
| Diana Lund Muff Bech | Chairman | 0 companies |