| Revenue | DKK 384K | +100% |
| EBITDA | DKK -673K | +42% |
| Net profit | DKK 4M | -33% |
| Total assets | DKK 81,4M | +1% |
| Equity | DKK 81,4M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -12 | -6 | -11 | -10 | -31 | -9 | -114 | -94 | -79 | -108 | -479 | 192 | 384 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -61 | -0 | -1.356 | -1.057 |
| EBITDA | -7 | -12 | -6 | -11 | -10 | -31 | -9 | -125 | -153 | -79 | -169 | -479 | -1.164 | -673 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -12 | -6 | -11 | -10 | -31 | -9 | -125 | -153 | -79 | -169 | -479 | -1.164 | -673 |
| Net financials | 2.670 | 4.366 | 4.044 | 3.985 | 7.357 | 11.043 | 8.629 | 3.567 | 7.800 | 6.582 | 6.594 | 5.662 | 7.266 | 4.618 |
| Profit before tax | 2.664 | 4.354 | 4.038 | 3.974 | 7.347 | 11.012 | 8.620 | 3.442 | 7.647 | 6.503 | 6.425 | 5.183 | 6.102 | 3.945 |
| Tax | 15 | 30 | 48 | 60 | 62 | 20 | 39 | 37 | 89 | 326 | -386 | 186 | 112 | -66 |
| Net profit | 2.649 | 4.324 | 3.990 | 3.913 | 7.285 | 10.992 | 8.580 | 3.406 | 7.558 | 6.176 | 6.811 | 4.997 | 5.990 | 4.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.792 | 25.065 | 29.078 | 31.233 | 38.070 | 45.137 | 52.601 | 52.591 | 62.383 | 67.343 | 72.610 | 75.781 | 80.309 | 81.445 |
| Equity | 15.783 | 20.165 | 23.022 | 26.504 | 33.339 | 43.903 | 50.430 | 52.536 | 62.176 | 67.187 | 71.628 | 75.443 | 80.183 | 81.365 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.009 | 4.900 | 6.056 | 4.729 | 4.731 | 1.234 | 2.171 | 55 | 207 | 156 | 981 | 338 | 126 | 80 |
| Total debt | 6.009 | 4.900 | 6.056 | 4.729 | 4.731 | 1.234 | 2.171 | 55 | 207 | 156 | 981 | 338 | 126 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
MJ Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2001 | |
| Individual | 5.0% | 0.0% | 2019 | |
| Individual | 5.0% | 0.0% | 2019 | |
| Individual | 5.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Jensen | Management | 0 companies |
| Martin Rafael Petersen | Board of Directors | 0 companies |