| Revenue | DKK 4,9M | +286% |
| EBITDA | DKK 975K | +178% |
| Net profit | DKK 606K | +156% |
| Total assets | DKK 4M | +2% |
| Equity | DKK 3,4M | +21% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -123 | 295 | 3.956 | 3.789 | 3.178 | 1.268 | 4.888 |
| Staff expenses | -0 | -32 | -2.969 | -3.454 | -2.629 | -2.518 | -3.914 |
| EBITDA | -123 | 262 | 988 | 336 | 549 | -1.250 | 975 |
| Depreciation & amort. | -19 | -15 | -15 | -15 | -15 | -15 | -10 |
| EBIT | -141 | 247 | 973 | 321 | 534 | -1.265 | 965 |
| Net financials | 38 | 276 | 358 | 252 | -35 | 175 | -285 |
| Profit before tax | -104 | 524 | 1.331 | 573 | 499 | -1.090 | 680 |
| Tax | -36 | 55 | 212 | -340 | -634 | -0 | 74 |
| Net profit | -68 | 468 | 1.119 | 913 | 1.134 | -1.090 | 606 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.043 | 6.126 | 8.094 | 8.272 | 8.744 | 3.921 | 4.009 |
| Equity | 292 | 760 | 1.879 | 2.792 | 3.926 | 2.836 | 3.442 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 751 | 5.329 | 5.874 | 5.480 | 4.818 | 1.085 | 567 |
| Total debt | 751 | 5.329 | 5.874 | 5.480 | 4.818 | 1.085 | 567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2018 | — | — |
JR Management | Management | 2018 | — | — |
RL Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. Maribo Holding ApS | Company | 33.3% | 50.0% | 2019 |
JRC Holding HL ApS | Company | 33.3% | 50.0% | 2019 |
Termo Holding ApS | Company | 10.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Maribo-Mogensen | Management | 0 companies |
| Jon Rune Christensen | Management | 0 companies |
| Rasmus Lundsgaard | Management | 0 companies |