| Revenue | DKK 1,7M | +4942% |
| EBITDA | DKK 1M | +295% |
| Net profit | DKK 3,6M | +6404% |
| Total assets | DKK 18,4M | +23% |
| Equity | DKK 17,7M | +25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 458 | 478 | -88 | -244 | -112 | -211 | 208 | -130 | 90 | -114 | 105 | 403 | 33 | 1.687 |
| Staff expenses | -50 | -1.014 | -620 | -921 | -528 | -604 | -933 | -530 | -542 | -874 | -599 | -602 | -562 | -658 |
| EBITDA | 556 | -536 | -419 | -1.165 | -640 | -355 | -683 | -660 | -452 | -988 | -494 | -200 | -529 | 1.029 |
| Depreciation & amort. | 74 | -100 | 145 | -1.205 | -209 | 230 | 21 | -160 | -139 | -93 | -109 | -333 | -228 | -50 |
| EBIT | 482 | -636 | -563 | -2.370 | -850 | -585 | -704 | -820 | -592 | -1.081 | -603 | -533 | -756 | 979 |
| Net financials | 429 | -2.784 | 758 | -779 | -1.075 | 486 | 774 | 2.034 | -353 | 1.484 | 1.408 | 585 | 635 | 2.582 |
| Profit before tax | 910 | -3.420 | 195 | -3.149 | -1.924 | -99 | 69 | 1.214 | -945 | 403 | 805 | 52 | -121 | 3.561 |
| Tax | 501 | -782 | -31 | -378 | 474 | 15 | 143 | -13 | -29 | 33 | 508 | -103 | -64 | -34 |
| Net profit | 409 | -2.638 | 226 | -2.770 | -2.398 | -114 | -73 | 1.227 | -915 | 371 | 297 | 154 | -57 | 3.594 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.886 | 28.181 | 28.404 | 23.933 | 21.092 | 16.997 | 17.071 | 17.176 | 17.435 | 15.030 | 15.738 | 15.788 | 14.989 | 18.368 |
| Equity | 21.586 | 18.900 | 19.076 | 16.256 | 13.807 | 13.641 | 13.515 | 14.688 | 14.421 | 14.735 | 14.974 | 15.070 | 14.124 | 17.651 |
| Long-term debt | 2.899 | 3.309 | 3.252 | 475 | 475 | 1.013 | 995 | 1.033 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.765 | 5.972 | 6.076 | 7.202 | 6.809 | 2.343 | 2.561 | 1.454 | 3.015 | 296 | 543 | 600 | 832 | 717 |
| Total debt | 8.664 | 9.282 | 9.328 | 7.677 | 7.284 | 3.356 | 3.556 | 2.487 | 3.015 | 296 | 543 | 600 | 832 | 717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Audit | Audit | 1991 | — | — |
JC Management | Management | 2019 | — | — |
MM Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gammelby | Audit | 0 companies |
| Joan Christensen | Management | 0 companies |
| Meta Marie Christensen | Founder | 0 companies |
| Vagn Stenum Husted | Board of Directors | 0 companies |
| Anja Christensen | Board of Directors | 0 companies |
| Majbritt Sommer Christensen | Board of Directors | 0 companies |