| Revenue | DKK 2,2M | +8% |
| EBITDA | DKK 2,2M | +8% |
| Net profit | DKK 1,3M | +15% |
| Total assets | DKK 8,2M | -11% |
| Equity | DKK 1,8M | +10% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.891 | 1.917 | 2.228 | 1.996 | 2.155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.891 | 1.917 | 2.228 | 1.996 | 2.155 |
| Depreciation & amort. | -279 | -272 | -277 | -277 | -277 |
| EBIT | 1.612 | 1.645 | 1.951 | 1.718 | 1.878 |
| Net financials | -138 | -155 | -291 | -305 | -259 |
| Profit before tax | 1.474 | 1.490 | 1.659 | 1.413 | 1.619 |
| Tax | 324 | 328 | 365 | 311 | 356 |
| Net profit | 1.150 | 1.163 | 1.294 | 1.102 | 1.263 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.960 | 9.163 | 9.267 | 9.300 | 8.247 |
| Equity | 1.650 | 1.663 | 1.794 | 1.602 | 1.763 |
| Long-term debt | 5.256 | 4.897 | 4.510 | 4.025 | 3.577 |
| Short-term debt | 1.924 | 1.457 | 1.804 | 2.507 | 1.759 |
| Total debt | 7.180 | 6.353 | 6.314 | 6.531 | 5.336 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TJ Founder | Founder | 2000 |
MS Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Former (5) | ||
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2000 – 2015 | |
| Board of Directors | 2001 – 2019 | |
| Board of Directors | 2000 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2012 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Jørgensen | Founder | 0 companies |
| Michael Steen Lavilla | Management | 0 companies |
| Paul Christian Jepsen | Board of Directors | 0 companies |
| Jesper Gedsø Smith | Board of Directors | 0 companies |
| Melanie Steen Lavilla | Board of Directors | 0 companies |
| Tage Vilhelm Pedersen | Board of Directors | 0 companies |
| Jørgen Arildsen | Board of Directors | 0 companies |
| Bent Hansen | Board of Directors | 0 companies |
| Henrik Agersnap Thomsen | Chairman | 0 companies |