| Revenue | DKK 4,8M | +31% |
| EBITDA | DKK 1,7M | +32% |
| Net profit | DKK 1,1M | +21% |
| Total assets | DKK 11,2M | +59% |
| Equity | DKK 2,6M | +4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.396 | 3.699 | 3.067 | 3.478 | 4.190 | 4.253 | 4.540 | 4.774 | 4.540 | 4.952 | 4.782 | 4.611 | 3.693 | 4.844 |
| Staff expenses | -1.607 | -1.791 | -1.929 | -2.014 | -2.182 | -2.287 | -2.330 | -2.577 | -2.058 | -2.030 | -2.000 | -2.421 | -2.440 | -3.170 |
| EBITDA | 789 | 1.909 | 1.138 | 1.464 | 1.999 | 1.939 | 2.211 | 2.197 | 2.482 | 2.922 | 2.782 | 2.190 | 1.253 | 1.659 |
| Depreciation & amort. | 90 | -26 | -37 | -33 | -33 | -22 | -62 | -74 | -92 | -95 | -103 | -66 | -89 | -118 |
| EBIT | 699 | 1.883 | 1.101 | 1.431 | 1.966 | 1.918 | 2.149 | 2.123 | 2.390 | 2.827 | 2.679 | 2.124 | 1.164 | 1.541 |
| Net financials | -7 | 2 | 55 | -22 | 16 | -13 | -2 | -63 | -87 | -126 | -186 | 5 | -54 | -197 |
| Profit before tax | 692 | 1.884 | 1.155 | 1.409 | 1.982 | 1.904 | 2.147 | 2.060 | 2.303 | 2.701 | 2.543 | 2.139 | 1.174 | 1.455 |
| Tax | 183 | 484 | 299 | 345 | 448 | 432 | 482 | 462 | 513 | 598 | 565 | 476 | 262 | 353 |
| Net profit | 509 | 1.400 | 857 | 1.063 | 1.534 | 1.473 | 1.665 | 1.598 | 1.790 | 2.103 | 1.978 | 1.663 | 912 | 1.102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.786 | 9.778 | 8.382 | 7.716 | 8.785 | 10.645 | 7.877 | 7.514 | 7.601 | 15.485 | 10.234 | 13.614 | 7.006 | 11.165 |
| Equity | 2.837 | 3.637 | 3.094 | 2.757 | 3.291 | 2.763 | 2.928 | 3.026 | 3.316 | 3.919 | 3.897 | 3.560 | 2.472 | 2.574 |
| Long-term debt | 173 | 482 | 284 | 349 | 447 | 424 | 477 | 452 | 544 | 602 | 567 | 490 | 261 | 340 |
| Short-term debt | 5.775 | 5.658 | 4.994 | 4.603 | 5.040 | 7.442 | 4.451 | 4.005 | 3.742 | 10.965 | 5.771 | 9.564 | 4.273 | 8.250 |
| Total debt | 5.949 | 6.141 | 5.278 | 4.952 | 5.487 | 7.866 | 4.928 | 4.458 | 4.285 | 11.566 | 6.338 | 10.054 | 4.534 | 8.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MU Founder | Founder | 1995 | — | — |
JB Management | Management | 1995 | — | — |
MR Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEMA INT. ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Undén | Founder | 0 companies |
| Jens Bjørn | Management | 0 companies |
| Marianne Rosager | Management | 0 companies |