| Revenue | DKK 27,5M | +6% |
| EBITDA | DKK 7,1M | +37% |
| Net profit | DKK 2,7M | +53% |
| Total assets | DKK 23,4M | +35% |
| Equity | DKK 6,8M | +48% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.338 | 19.816 | 19.017 | 20.800 | 24.852 | 28.279 | 23.693 | 24.155 | 22.003 | 22.816 | 25.558 | 26.057 | 25.867 | 27.524 |
| Staff expenses | -15.788 | -15.373 | -14.071 | -17.665 | -22.984 | -25.478 | -21.445 | -21.144 | -19.569 | -20.189 | -21.579 | -20.568 | -20.711 | -20.459 |
| EBITDA | 4.550 | 4.443 | 4.947 | 3.135 | 1.868 | 2.802 | 2.248 | 3.011 | 2.433 | 2.627 | 3.979 | 5.489 | 5.156 | 7.065 |
| Depreciation & amort. | -3.467 | -3.462 | -2.646 | -2.802 | -3.716 | -2.985 | -2.041 | -1.965 | -2.036 | -2.155 | -2.201 | -2.742 | -2.511 | -3.056 |
| EBIT | 1.082 | 980 | 2.301 | 333 | -1.847 | -183 | 207 | 1.046 | 398 | 471 | 1.778 | 2.747 | 2.645 | 4.009 |
| Net financials | -781 | -628 | -331 | -304 | -344 | -343 | -368 | -330 | -315 | -222 | -254 | -342 | -342 | -502 |
| Profit before tax | 301 | 352 | 1.969 | 29 | -2.191 | -527 | -162 | 716 | 82 | 249 | 1.524 | 2.406 | 2.303 | 3.506 |
| Tax | 193 | 207 | 511 | -2 | -465 | -103 | -17 | 177 | 49 | 79 | 361 | 528 | 523 | 781 |
| Net profit | 108 | 145 | 1.458 | 32 | -1.726 | -424 | -144 | 539 | 33 | 171 | 1.163 | 1.878 | 1.780 | 2.725 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.115 | 13.345 | 14.460 | 14.945 | 20.974 | 17.759 | 15.713 | 15.194 | 14.056 | 17.503 | 20.457 | 17.888 | 17.359 | 23.355 |
| Equity | 700 | 845 | 2.303 | 2.329 | 603 | 179 | 34 | 573 | 606 | 777 | 1.940 | 3.318 | 4.599 | 6.823 |
| Long-term debt | 4.819 | 4.057 | 4.679 | 4.625 | 8.357 | 5.977 | 3.390 | 3.366 | 4.562 | 3.681 | 7.337 | 4.990 | 4.798 | 7.828 |
| Short-term debt | 8.372 | 8.177 | 6.888 | 7.565 | 12.014 | 11.603 | 12.289 | 11.236 | 8.820 | 12.900 | 10.672 | 9.135 | 7.419 | 8.316 |
| Total debt | 13.191 | 12.234 | 11.568 | 12.191 | 20.371 | 17.580 | 15.679 | 14.602 | 13.382 | 16.580 | 18.010 | 14.125 | 12.217 | 16.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
MC Management | Management | 2016 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MC 2020 Holding ApS | Company | 50.0% | 50.0% | 2020 |
DENNIS JUST HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bøje Frans Kristian Mortensen | Audit | 0 companies |
| Morten Christiansen | Management | 0 companies |
| Dennis Just | Chief Executive Officer | 0 companies |
| Claus Andresen Moltrup | Chairman | 0 companies |
| Gert Vestergård Rasmussen | Board of Directors | 0 companies |
| Henrik Borup Jeppesen | Chairman | 0 companies |
| Michael Kim Wiuff | Board of Directors | 0 companies |
| Niels Jørgen Clement | Board of Directors | 0 companies |
| Mathilde Viberg Just | Board of Directors | 0 companies |
| Kim Theilgaard | Board of Directors | 0 companies |