| Revenue | DKK 381K | +0% |
| EBITDA | DKK 77K | +515% |
| Net profit | DKK 53K | +1583% |
| Total assets | DKK 322K | +20% |
| Equity | DKK 142K | +59% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.625 | 661 | 66 | 383 | 381 |
| Staff expenses | -1.499 | -843 | -425 | -371 | -304 |
| EBITDA | 160 | -181 | -358 | 13 | 77 |
| Depreciation & amort. | 17 | -54 | -20 | -0 | -0 |
| EBIT | 143 | -235 | -378 | 13 | 77 |
| Net financials | 4 | 3 | -8 | -9 | -9 |
| Profit before tax | 146 | -233 | -386 | 4 | 68 |
| Tax | 31 | -51 | -85 | 1 | 15 |
| Net profit | 115 | -181 | -301 | 3 | 53 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.270 | 597 | 421 | 268 | 322 |
| Equity | 568 | 387 | 86 | 89 | 142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 701 | 210 | 335 | 178 | 180 |
| Total debt | 701 | 210 | 335 | 178 | 180 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Management | Management | 2010 |
JS Founder | Founder | 1998 |
| Former (1) | ||
AJ Management | Management | 1998 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1998 – 2003 | |
| Board of Directors | 1998 – 2022 | |
| Board of Directors | 2003 – 2013 | |
| Board of Directors | 1998 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Astrup | Management | 0 companies |
| Anders Johan Astrup | Management | 0 companies |
| Jan Sæderup | Founder | 0 companies |
| Lis Astrup | Board of Directors | 0 companies |
| Arne Gert Sørensen | Board of Directors | 0 companies |
| Tina Astrup | Board of Directors | 0 companies |
| Karen Aasø Sæderup | Board of Directors | 0 companies |