| Revenue | DKK 1,9M | +16% |
| EBITDA | DKK 764K | +35% |
| Net profit | DKK -95K | +70% |
| Total assets | DKK 721K | -45% |
| Equity | DKK -5,9M | -2% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -77 | 1.067 | 1.461 | 980 | 3.167 | 493 | 866 | 1.619 | 1.884 |
| Staff expenses | -101 | -1.403 | -1.580 | -914 | -723 | -23 | -1.025 | -1.055 | -1.120 |
| EBITDA | -179 | -336 | -119 | 66 | 2.443 | 267 | -159 | 564 | 764 |
| Depreciation & amort. | -8 | -207 | -731 | -1.361 | -1.886 | -2.102 | -1.737 | -1.099 | -725 |
| EBIT | -187 | -543 | -850 | -1.295 | 558 | -1.835 | -1.896 | -535 | 38 |
| Net financials | -1 | -16 | -148 | -221 | -153 | -261 | -121 | -198 | -134 |
| Profit before tax | -188 | -558 | -998 | -1.516 | 405 | -2.096 | -2.017 | -733 | -95 |
| Tax | -39 | -115 | -218 | -330 | -16 | -377 | 72 | -415 | -0 |
| Net profit | -149 | -444 | -780 | -1.186 | 421 | -1.719 | -2.090 | -318 | -95 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 485 | 2.729 | 4.590 | 5.662 | 7.168 | 4.390 | 2.528 | 1.323 | 721 |
| Equity | 351 | -92 | -873 | -2.059 | -1.638 | -3.357 | -5.447 | -5.765 | -5.860 |
| Long-term debt | 0 | 25 | 2.505 | 4.275 | 5.437 | 5.693 | 5.793 | 5.932 | 5.932 |
| Short-term debt | 134 | 2.556 | 2.369 | 2.711 | 2.623 | 1.711 | 1.767 | 1.155 | 649 |
| Total debt | 134 | 2.581 | 4.874 | 6.985 | 8.060 | 7.404 | 7.560 | 7.088 | 6.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2017 | — | — |
HK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KJÆR KRISTIANSEN HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
VMJ MARKETING ApS | Company | 33.3% | 33.3% | 2016 |
ONLINE INVEST ApS | Company | 33.3% | 33.3% | 2017 |
IenZ IVS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Grønning Vilsen | Management | 0 companies |
| Henrik Kjær Kristiansen | Management | 0 companies |
| Michael Balzer Jakobsen | Board of Directors | 0 companies |
| Morten Mathiasen | Board of Directors | 0 companies |
| Morten Grønning Vilsen | Chairman | 0 companies |
| Minna Anker Skytte | Chairman | 0 companies |