| Revenue | DKK 3,9M | +14% |
| EBITDA | DKK 760K | -10% |
| Net profit | DKK 2K | -99% |
| Total assets | DKK 6M | +9% |
| Equity | DKK 1,3M | +0% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 579 | 1.212 | 1.705 | 2.764 | 3.360 | 3.440 | 3.926 |
| Staff expenses | -480 | -707 | -1.084 | -1.402 | -2.448 | -2.487 | -3.045 |
| EBITDA | 99 | 488 | 621 | 1.242 | 787 | 848 | 760 |
| Depreciation & amort. | -54 | -146 | -243 | -348 | -408 | -451 | -502 |
| EBIT | 45 | 341 | 378 | 894 | 379 | 397 | 258 |
| Net financials | -83 | -94 | -102 | -81 | -123 | -172 | -244 |
| Profit before tax | -38 | 247 | 277 | 813 | 256 | 225 | 14 |
| Tax | -8 | 54 | 61 | 179 | 58 | 55 | 11 |
| Net profit | -30 | 193 | 216 | 634 | 198 | 170 | 2 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.446 | 2.256 | 2.655 | 4.433 | 5.748 | 5.531 | 6.020 |
| Equity | 20 | 214 | 579 | 1.213 | 1.111 | 1.281 | 1.284 |
| Long-term debt | 974 | 1.021 | 1.025 | 1.660 | 2.874 | 2.566 | 2.308 |
| Short-term debt | 452 | 999 | 1.009 | 1.461 | 1.676 | 1.593 | 2.327 |
| Total debt | 1.426 | 2.020 | 2.033 | 3.121 | 4.550 | 4.159 | 4.635 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2019 | — | — |
MP Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAJE Østermarie ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Andersen | Management | 0 companies |
| Mark Palmquist | Management | 0 companies |