| Revenue | DKK 5,7M | +38% |
| EBITDA | DKK 980K | -43% |
| Net profit | DKK 810K | -20% |
| Total assets | DKK 3,3M | +24% |
| Equity | DKK 1,8M | -14% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 407 | 1.304 | 8.267 | 1.051 | 1.592 | 3.466 | 4.467 | 1.348 | 676 | 3.073 | 4.135 | 5.692 |
| Staff expenses | -0 | -479 | -1.060 | -412 | -1.364 | -3.120 | -2.754 | -1.728 | -2.654 | -3.584 | -2.406 | -4.712 |
| EBITDA | 407 | 825 | 7.207 | 639 | 228 | 347 | 1.713 | -380 | -1.978 | -521 | 1.728 | 980 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 407 | 825 | 7.207 | 639 | 228 | 347 | 1.713 | -380 | -1.978 | -521 | 1.728 | 980 |
| Net financials | -100 | -477 | -737 | 447 | 4.188 | 823 | 775 | 1.656 | 215 | 1.020 | -712 | -24 |
| Profit before tax | 307 | 347 | 6.469 | 1.086 | 4.416 | 1.170 | 2.488 | 1.276 | -1.763 | 499 | 1.016 | 956 |
| Tax | 76 | 85 | 1.436 | 249 | 72 | 68 | 358 | -218 | -232 | -0 | -0 | 146 |
| Net profit | 231 | 262 | 5.033 | 836 | 4.344 | 1.102 | 2.130 | 1.495 | -1.531 | 499 | 1.016 | 810 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.501 | 11.757 | 9.209 | 9.230 | 13.406 | 13.000 | 13.873 | 14.280 | 6.945 | 5.601 | 2.694 | 3.331 |
| Equity | 312 | 574 | 5.507 | 5.344 | 8.888 | 9.490 | 5.621 | 3.115 | 1.584 | 2.083 | 2.099 | 1.810 |
| Long-term debt | 3.670 | 2.325 | 0 | 0 | 0 | 0 | 42 | 0 | 0 | 1.840 | 82 | 91 |
| Short-term debt | 519 | 8.857 | 2.940 | 3.262 | 3.752 | 2.899 | 7.510 | 10.683 | 4.646 | 758 | 512 | 1.430 |
| Total debt | 4.189 | 11.183 | 2.940 | 3.262 | 3.752 | 2.899 | 7.551 | 10.683 | 4.646 | 2.598 | 595 | 1.521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2016 | — | — |
KE Management | Management | 2013 | — | — |
JC Management | Management | 2025 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAKER ApS | Company | 50.0% | 50.0% | 2026 |
JCJ HOLDING AF 2010 ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Marek Dusan Calov | Management | 0 companies |
| Klaus Ejsing Aller | Management | 0 companies |
| Jens Christian Jensen | Management | 0 companies |
| Malte Fryd Tønnesen | Chief Executive Officer | 0 companies |