| Revenue | DKK 982K | +19% |
| EBITDA | DKK -193K | +22% |
| Net profit | DKK -419K | -21% |
| Total assets | DKK 3M | +24% |
| Equity | DKK -564K | -287% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 788 | 523 | 834 | 1.132 | 858 | 826 | 982 |
| Staff expenses | -469 | -518 | -730 | -800 | -777 | -1.072 | -1.174 |
| EBITDA | 319 | 5 | 104 | 332 | 81 | -245 | -193 |
| Depreciation & amort. | -94 | -113 | -159 | -160 | -160 | -129 | -287 |
| EBIT | 225 | -108 | -55 | 171 | -79 | -375 | -479 |
| Net financials | -17 | -18 | -17 | -21 | -28 | -56 | -57 |
| Profit before tax | 208 | -125 | -72 | 150 | -108 | -431 | -537 |
| Tax | 46 | -27 | -15 | 34 | -23 | -84 | -118 |
| Net profit | 162 | -98 | -57 | 116 | -85 | -347 | -419 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.137 | 996 | 1.475 | 1.631 | 1.101 | 2.382 | 2.958 |
| Equity | 327 | 229 | 172 | 286 | 201 | -146 | -564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 807 | 768 | 1.303 | 1.345 | 900 | 2.522 | 3.506 |
| Total debt | 807 | 768 | 1.303 | 1.345 | 900 | 2.522 | 3.506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TR Management | Management | 2020 | — | — |
TS Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALTIUS INVEST A/S | Company | 90.0% | 90.0% | 2022 |
Hånd Holding ApS | Company | 10.0% | 10.0% | 2022 |
Gul Garage ApS | Company | 33.3% | 33.3% | 2017 |
Rosenvind Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jensen | Chief Executive Officer | 0 companies |
| Tobias Rosenvind Rieck | Management | 0 companies |
| Thomas Staune Hagenau Bakmann | Management | 0 companies |
| Simon Toft Hansen | Board of Directors | 0 companies |
| Steen Bakmann | Chairman | 0 companies |