| Revenue | DKK -130K | -81% |
| EBITDA | DKK -730K | +89% |
| Net profit | DKK -1,5M | +72% |
| Total assets | DKK 2,5M | -79% |
| Equity | DKK -891K | -110% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 632 | 599 | 517 | 511 | 558 | 421 | 383 | 456 | 249 | 445 | 468 | 301 | -667 | -130 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -101 | -459 | -912 | -0 |
| EBITDA | 679 | 605 | 517 | -989 | 558 | 521 | 279 | 656 | 249 | 445 | 367 | -158 | -6.579 | -730 |
| Depreciation & amort. | 4 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 676 | 602 | 517 | -989 | 558 | 521 | 279 | 656 | 249 | 445 | 367 | -158 | -6.579 | -730 |
| Net financials | -3 | -17 | 137 | 119 | 601 | -1 | -4 | -7 | -5 | -5 | -2.546 | 2.039 | -555 | -1.240 |
| Profit before tax | 673 | 586 | 655 | -869 | 1.160 | 520 | 275 | 648 | 244 | 440 | -2.179 | 1.881 | -7.134 | -1.970 |
| Tax | 168 | 146 | 66 | -518 | 156 | 114 | 12 | 143 | 54 | 97 | -479 | 392 | -1.620 | -433 |
| Net profit | 505 | 439 | 589 | -352 | 1.004 | 405 | 263 | 506 | 190 | 343 | -1.699 | 1.489 | -5.514 | -1.537 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.960 | 18.621 | 19.311 | 17.956 | 18.954 | 16.884 | 16.515 | 16.525 | 16.854 | 17.342 | 27.469 | 17.001 | 11.904 | 2.541 |
| Equity | 14.435 | 14.874 | 15.463 | 15.111 | 16.114 | 13.520 | 13.783 | 14.289 | 14.479 | 14.822 | 13.122 | 14.611 | 9.097 | -891 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 58 | 57 | 57 | 57 | 57 | 57 | 57 |
| Short-term debt | 506 | 702 | 840 | 451 | 423 | 909 | 791 | 264 | 385 | 513 | 12.637 | 348 | 2.195 | 2.952 |
| Total debt | 506 | 702 | 840 | 451 | 423 | 909 | 878 | 322 | 442 | 570 | 12.694 | 406 | 2.252 | 3.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 1986 | — | — |
KJ Founder | Founder | 1986 | — | — |
SL Audit | Audit | 1986 | — | — |
JR Audit | Audit | 1992 | — | — |
RB | Audit | 1992 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. A. C. Holding 2 ApS | Company | 100.0% | 100.0% | 2026 |
J.H.C. HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Axel Hilton | Management | 0 companies |
| Kaj Jensen Ørndrup | Founder | 0 companies |
| Stig Lykke Mortensen | Audit | 0 companies |
| Jørgen Roager | Audit | 0 companies |
| Revisor Benny Nielsen | Audit | 0 companies |
| Jens Hjorth Christophersen | Chief Executive Officer | 0 companies |
| Anders Hamborg Christoffersen | Board of Directors | 0 companies |
| Mie Asp Christophersen | Board of Directors | 0 companies |
| Mads Hjorth Christophersen | Board of Directors | 0 companies |
| Vibeke Christophersen | Board of Directors | 0 companies |
| Flemming Hedemark | Chairman | 0 companies |