| Revenue | DKK 4,9M | +2% |
| EBITDA | DKK 884K | -4% |
| Net profit | DKK 416K | -5% |
| Total assets | DKK 13,2M | +10% |
| Equity | DKK 5,8M | +8% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 512 | 469 | 601 | 860 | 2.149 | 2.219 | 2.922 | 3.273 | 4.320 | 4.750 | 4.358 | 5.517 | 4.800 | 4.900 |
| Staff expenses | -377 | -347 | -399 | -667 | -1.284 | -1.492 | -1.923 | -1.732 | -2.011 | -2.732 | -3.365 | -3.682 | -3.875 | -3.907 |
| EBITDA | 136 | 122 | 203 | 193 | 865 | 727 | 991 | 1.541 | 2.310 | 2.019 | 993 | 1.835 | 925 | 884 |
| Depreciation & amort. | 3 | 3 | 3 | 66 | 162 | -178 | -175 | -263 | -444 | -383 | -303 | -292 | -266 | -90 |
| EBIT | 132 | 118 | 199 | 127 | 703 | 549 | 816 | 1.278 | 1.866 | 1.636 | 690 | 1.543 | 659 | 794 |
| Net financials | -39 | -33 | -55 | -63 | -126 | -215 | -214 | -202 | -101 | -40 | -151 | -196 | -58 | -206 |
| Profit before tax | 93 | 86 | 144 | 63 | 577 | 334 | 602 | 1.076 | 1.765 | 1.596 | 539 | 1.347 | 601 | 588 |
| Tax | 25 | 24 | 45 | 20 | 138 | 84 | 145 | 250 | 399 | 364 | 143 | 329 | 162 | 171 |
| Net profit | 68 | 62 | 99 | 44 | 438 | 249 | 457 | 826 | 1.367 | 1.232 | 396 | 1.017 | 439 | 416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.937 | 1.405 | 1.953 | 3.373 | 4.847 | 6.622 | 9.097 | 7.965 | 11.637 | 12.917 | 14.268 | 13.906 | 12.002 | 13.190 |
| Equity | 279 | 340 | 440 | 483 | 922 | 1.171 | 1.628 | 2.454 | 3.321 | 4.053 | 3.949 | 4.966 | 5.405 | 5.821 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.176 | 1.068 | 959 | 1.543 | 460 | 230 | 0 | 0 | 0 |
| Short-term debt | 2.658 | 1.064 | 1.513 | 2.876 | 3.894 | 4.235 | 6.352 | 4.514 | 6.753 | 8.404 | 10.089 | 8.940 | 6.598 | 7.273 |
| Total debt | 2.658 | 1.064 | 1.513 | 2.876 | 3.894 | 5.411 | 7.419 | 5.473 | 8.296 | 8.864 | 10.319 | 8.940 | 6.598 | 7.273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1997 | — | — |
MJ Management | Management | 2012 | — | — |
BC Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMMMM HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Frahm | Audit | 0 companies |
| Mikkel Junge Jacobsen | Management | 0 companies |
| Benny Christensen | Founder | 0 companies |
| Dennis Christensen | Chairman | 0 companies |