| Revenue | DKK 1,8M | +27% |
| EBITDA | DKK 1,1M | +36% |
| Net profit | DKK 502K | +185% |
| Total assets | DKK 18,2M | +18% |
| Equity | DKK 13,9M | +4% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.907 | 1.316 | -276 | 1.395 | 1.777 |
| Staff expenses | -731 | -773 | -674 | -583 | -670 |
| EBITDA | 10.176 | 544 | -950 | 812 | 1.107 |
| Depreciation & amort. | -733 | -1.509 | -492 | -486 | -472 |
| EBIT | 9.442 | -965 | -1.442 | 326 | 635 |
| Net financials | -542 | -9 | -23 | -82 | 4 |
| Profit before tax | 8.901 | -974 | -1.465 | 244 | 640 |
| Tax | 1.914 | -221 | -322 | 68 | 137 |
| Net profit | 6.986 | -753 | -1.143 | 176 | 502 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.334 | 21.339 | 23.403 | 15.513 | 18.247 |
| Equity | 15.097 | 14.343 | 13.200 | 13.376 | 13.878 |
| Long-term debt | 5.554 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.846 | 6.305 | 9.465 | 1.354 | 3.539 |
| Total debt | 10.400 | 6.305 | 9.465 | 1.354 | 3.539 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MB Founder | Founder | 1999 |
EA Founder | Founder | 1999 |
JA Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Chairman | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bo Andersen | Founder | 0 companies |
| Egon Andersen | Founder | 0 companies |
| Jens-Otto Andersen | Management | 0 companies |
| Nicolai Andersen | Board of Directors | 0 companies |
| Dagny Andersen | Chairman | 0 companies |