| Revenue | DKK 1,6M | +11% |
| EBITDA | DKK 129K | -20% |
| Net profit | DKK 24K | -32% |
| Total assets | DKK 1,4M | +4% |
| Equity | DKK 612K | +4% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.000 | 1.229 | 1.601 | 1.440 | 1.599 |
| Staff expenses | -545 | -876 | -1.275 | -1.279 | -1.471 |
| EBITDA | 454 | 353 | 326 | 160 | 129 |
| Depreciation & amort. | -111 | -111 | -111 | -111 | -74 |
| EBIT | 344 | 243 | 216 | 50 | 55 |
| Net financials | -15 | -10 | -10 | -5 | -21 |
| Profit before tax | 329 | 233 | 206 | 45 | 35 |
| Tax | 73 | 53 | 44 | 10 | 11 |
| Net profit | 257 | 180 | 162 | 35 | 24 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.084 | 1.287 | 1.532 | 1.341 | 1.398 |
| Equity | 361 | 541 | 653 | 588 | 612 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 716 | 735 | 865 | 737 | 786 |
| Total debt | 716 | 735 | 865 | 737 | 786 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MJ Management | Management | 2018 |
OM Management | Management | 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Jarrd Lutz | Management | 0 companies |
| Olav Matthias Hansen | Management | 0 companies |