| Revenue | DKK 187K | -10% |
| EBITDA | DKK 185K | -10% |
| Net profit | DKK 118K | -15% |
| Total assets | DKK 4,7M | +3% |
| Equity | DKK 3,1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 53 | 95 | 123 | 131 | 119 | 148 | 169 | 172 | 176 | 177 | 208 | 187 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 53 | 95 | 123 | 131 | 119 | 298 | 369 | 522 | 826 | 176 | 206 | 185 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 53 | 95 | 123 | 131 | 119 | 298 | 369 | 522 | 826 | 176 | 206 | 185 |
| Net financials | 5 | 74 | 126 | 304 | 123 | -25 | -20 | -20 | -12 | -14 | -17 | -37 | -43 |
| Profit before tax | 3 | 127 | 220 | 427 | 254 | 244 | 278 | 349 | 510 | 812 | 159 | 169 | 143 |
| Tax | 1 | 32 | 53 | 79 | 42 | 47 | 55 | 70 | 106 | 172 | 28 | 31 | 25 |
| Net profit | 2 | 95 | 167 | 348 | 212 | 197 | 223 | 279 | 405 | 640 | 131 | 139 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 849 | 1.457 | 1.683 | 2.709 | 2.962 | 3.219 | 2.838 | 3.155 | 3.461 | 4.250 | 4.387 | 4.530 | 4.667 |
| Equity | 125 | 220 | 387 | 735 | 947 | 1.144 | 1.367 | 1.646 | 2.050 | 2.690 | 2.821 | 2.960 | 3.077 |
| Long-term debt | 0 | 592 | 574 | 968 | 934 | 896 | 860 | 823 | 786 | 750 | 717 | 700 | 673 |
| Short-term debt | 724 | 620 | 661 | 886 | 941 | 1.013 | 420 | 457 | 325 | 374 | 420 | 448 | 500 |
| Total debt | 724 | 1.212 | 1.235 | 1.854 | 1.875 | 1.910 | 1.280 | 1.280 | 1.111 | 1.123 | 1.137 | 1.148 | 1.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Founder | Founder | 2000 | — | — |
JA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JA CAPITAL ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Adolphsen | Founder | 0 companies |
| Jesper Adolphsen | Management | 0 companies |