| Revenue | DKK 1,8M | +23% |
| EBITDA | DKK 1,8M | +23% |
| Net profit | DKK 3,4M | +961% |
| Total assets | DKK 14,4M | +25% |
| Equity | DKK 11,5M | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.445 | 935 | 325 | 433 | -639 | 1.640 | 1.244 | 2.150 | 2.218 | 1.751 | 1.671 | 1.801 | 1.464 | 1.801 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -177 | 926 | 1.209 | 1.562 | 963 | 1.353 | 1.244 | 2.150 | 2.218 | 1.751 | 1.671 | 1.801 | 1.464 | 1.801 |
| Depreciation & amort. | -0 | -0 | -892 | -1.169 | -1.426 | -1.350 | -1.657 | -1.914 | -2.802 | -2.490 | -2.087 | -1.744 | -985 | -426 |
| EBIT | -177 | 926 | 317 | 393 | -463 | 3 | -413 | 236 | -584 | -739 | -416 | 57 | 479 | 1.374 |
| Net financials | 375 | 217 | 119 | 223 | -467 | 835 | 3.002 | 851 | 1.839 | 1.611 | 1.421 | 167 | -19 | 2.334 |
| Profit before tax | 198 | 1.142 | 433 | 645 | -1.119 | 838 | 2.589 | 1.087 | 1.255 | 872 | 1.005 | 224 | 460 | 3.709 |
| Tax | -111 | 168 | -0 | -0 | -0 | -69 | -6 | -86 | -147 | -178 | -84 | 43 | 141 | 321 |
| Net profit | 309 | 974 | 435 | 615 | -929 | 907 | 2.595 | 1.173 | 1.402 | 1.050 | 1.089 | 181 | 319 | 3.388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.852 | 11.249 | 10.024 | 12.510 | 10.834 | 12.921 | 14.949 | 17.144 | 18.538 | 14.365 | 13.442 | 11.906 | 11.550 | 14.398 |
| Equity | 1.751 | 2.725 | 3.160 | 3.465 | 2.220 | 3.128 | 5.728 | 6.568 | 7.629 | 8.330 | 9.062 | 8.567 | 8.514 | 11.517 |
| Long-term debt | 698 | 0 | 752 | 2.050 | 1.685 | 2.675 | 2.531 | 4.904 | 4.627 | 2.855 | 1.785 | 59 | 46 | 508 |
| Short-term debt | 9.403 | 8.523 | 6.003 | 6.851 | 6.929 | 7.118 | 6.646 | 5.547 | 6.083 | 3.081 | 2.595 | 3.280 | 2.990 | 2.308 |
| Total debt | 10.101 | 8.523 | 6.756 | 8.901 | 8.614 | 9.793 | 9.177 | 10.451 | 10.710 | 5.936 | 4.380 | 3.340 | 3.036 | 2.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 1999 | |
| Individual | 25.0% | 0.0% | 1999 | |
| Individual | 25.0% | 0.0% | 1999 | |
| Individual | 0.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Jørn Agesen | Founder | 0 companies |