| Revenue | DKK 9,5M | -2709% |
| EBITDA | DKK 7,3M | +2106% |
| Net profit | DKK 6,9M | +49% |
| Total assets | DKK 89,4M | +90% |
| Equity | DKK 16,4M | +191% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.102 | 2.133 | -600 | -1.436 | -418 | — | — | — | 0 | -92 | -25 | -363 | 9.480 |
| Staff expenses | -1.528 | -1.138 | -6 | -344 | -0 | -605 | -996 | -423 | -2 | -0 | -0 | -1 | -2.171 |
| EBITDA | 595 | 1.057 | -607 | -1.780 | -419 | -826 | -1.409 | -666 | -85 | -92 | -25 | -364 | 7.309 |
| Depreciation & amort. | 10 | -24 | 43 | 50 | 27 | -8 | -0 | -0 | -0 | -0 | -0 | -5 | -72 |
| EBIT | 585 | 1.034 | -649 | -1.831 | -446 | -834 | -1.409 | -666 | -85 | -92 | -25 | -369 | 7.237 |
| Net financials | 546 | -211 | -1.426 | -8.757 | 511 | 4.692 | 6.298 | 4.690 | -13.658 | 2.101 | 22.619 | 4.896 | 1.268 |
| Profit before tax | 1.131 | 823 | -2.075 | -10.587 | 66 | 3.858 | 4.889 | 4.024 | -13.743 | 2.009 | 22.593 | 4.526 | 8.505 |
| Tax | 155 | 275 | 27 | 1 | -0 | -0 | -1.409 | -144 | -0 | -2 | 4 | -120 | 1.583 |
| Net profit | 976 | 548 | -2.102 | -10.588 | 66 | 3.858 | 6.298 | 4.168 | -13.743 | 2.010 | 22.590 | 4.646 | 6.922 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.280 | 13.731 | 22.150 | 14.855 | 15.644 | 12.922 | 20.175 | 11.623 | 10.096 | 10.514 | 10.571 | 46.970 | 89.370 |
| Equity | 2.647 | 12.896 | 10.794 | 205 | 271 | 4.129 | 7.052 | 11.087 | -2.656 | -11.269 | 10.506 | 5.612 | 16.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.071 | 0 |
| Short-term debt | 632 | 835 | 11.356 | 14.649 | 15.373 | 8.793 | 13.124 | 537 | 444 | 15 | 65 | 26.287 | 72.945 |
| Total debt | 632 | 835 | 11.356 | 14.649 | 15.373 | 8.793 | 13.124 | 537 | 444 | 15 | 65 | 41.357 | 72.945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Founder | Founder | 1996 | — | — |
MB Management | Management | 2025 | — | — |
NM Management | Management | 2024 | — | — |
FT Management | Management | 2012 | — | — |
AF Founder | Founder | 1996 | — | — |
NE Management | Management | 2025 | — | — |
MF Management | Management | 2024 | — | — |
JE Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEBBEGÅRD INVEST A/S | Company | 33.3% | 66.7% | 2023 |
SKM Capital Holding ApS | Company | 5.0% | 0.0% | 2024 |
FVM Capital Holding ApS | Company | 5.0% | 0.0% | 2023 |
AKM Capital Holding ApS | Company | 5.0% | 0.0% | 2024 |
ETM Capital Holding ApS | Company | 5.0% | 0.0% | 2023 |
MTM Capital Holding ApS | Company | 5.0% | 0.0% | 2023 |
H5 Capital A/S | Company | 25.0% | 25.0% | 2015 |
CVJ-HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
MKO HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
D. J. IMMO ApS | Company | 25.0% | 25.0% | 2014 |
DANSK Beverages ApS | Company | 20.0% | 20.0% | 2015 |
MKO Invest ApS | Company | 5.0% | 5.0% | 2024 |
GREEN BIRD ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Falk | Founder | 0 companies |
| Mikkel Berg Kjærsgaard | Management | 0 companies |
| Nikolaj Meyland-Smith | Management | 0 companies |
| Flemming Tom Wedelheim | Management | 0 companies |
| Allan Flindt | Founder | 0 companies |
| Nicklas Eggert | Management | 0 companies |
| Mikkel Fruergaard | Management | 0 companies |
| John Erik Bech Hansen | Management | 0 companies |
| Ditte Pernille Folke Nielsen | Board of Directors | 0 companies |
| Marie Louise Refsgaard Holm | Board of Directors | 0 companies |
| Tom Niels Wrensted | Board of Directors | 0 companies |
| Jan Jakob Bech Hansen | Board of Directors | 0 companies |
| Michael Kristiansen | Board of Directors | 0 companies |
| Karsten Frost Mathiesen | Board of Directors | 0 companies |
| Hjørdis Knudsen | Board of Directors | 0 companies |
| Morten Mathiesen | Chairman | 0 companies |
| Anders Aagaard | Board of Directors | 0 companies |
| Søren Heilmann | Board of Directors | 0 companies |
| Mads Bjerre | Board of Directors | 0 companies |
| Pernille Merete Sams | Chairman | 0 companies |
| Jørgen Hansen | Board of Directors | 0 companies |
| Emilie Frederikke Lundblad | Board of Directors | 0 companies |
| Ivan Elmer Falk | Board of Directors | 0 companies |
| Heidi Møller Flindt | Board of Directors | 0 companies |
| Jørgen Ingvar Rudolfsson | Board of Directors | 0 companies |
| Mikkel Primdal Kæregaard | Board of Directors | 0 companies |
| Peter Dalkiær | Chairman | 0 companies |