| Revenue | DKK 1,3M | -40% |
| EBITDA | DKK -402K | -264% |
| Net profit | DKK -326K | -368% |
| Total assets | DKK 2,8M | -14% |
| Equity | DKK 365K | -47% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.040 | 1.753 | 1.522 | 1.829 | 2.176 | 1.993 | 2.081 | 1.259 |
| Staff expenses | -981 | -1.782 | -1.569 | -1.480 | -1.863 | -1.787 | -1.835 | -1.661 |
| EBITDA | 59 | -29 | -47 | 350 | 313 | 137 | 246 | -402 |
| Depreciation & amort. | -107 | -186 | -186 | -186 | -188 | -173 | -72 | -12 |
| EBIT | -49 | -215 | -233 | 164 | 125 | -36 | 173 | -415 |
| Net financials | -128 | -138 | -134 | -27 | 24 | 44 | -14 | 2 |
| Profit before tax | -176 | -353 | -366 | 137 | 148 | 8 | 159 | -413 |
| Tax | -34 | -78 | -80 | 31 | 34 | 4 | 37 | -87 |
| Net profit | -142 | -276 | -286 | 106 | 114 | 4 | 122 | -326 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.776 | 4.119 | 3.640 | 3.154 | 3.192 | 3.221 | 3.258 | 2.808 |
| Equity | -92 | 132 | 346 | 451 | 565 | 570 | 691 | 365 |
| Long-term debt | 0 | 0 | 484 | 338 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.856 | 3.978 | 2.807 | 2.364 | 2.626 | 2.651 | 2.560 | 2.418 |
| Total debt | 3.856 | 3.978 | 3.290 | 2.702 | 2.626 | 2.651 | 2.560 | 2.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICTOR DK A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jean Kaufmann Petersen | Management | 0 companies |