| Revenue | DKK -459K | +10% |
| EBITDA | DKK -459K | -10% |
| Net profit | DKK 3M | -64% |
| Total assets | DKK 318,9M | +1% |
| Equity | DKK 159,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | -108 | -274 | -318 | -300 | -524 | -647 | -510 | -537 | -655 | -971 | -423 | -418 | -459 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -74 | -108 | -274 | -318 | -300 | -524 | -647 | -510 | -537 | -655 | -971 | -423 | -418 | -459 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -108 | -274 | -318 | -300 | -524 | -647 | -510 | -537 | -655 | -971 | -423 | -418 | -459 |
| Net financials | 6.487 | 4.231 | 6.377 | 4.949 | 3.611 | 6.401 | -17.250 | 35.051 | 29.548 | 45.766 | -59.667 | 7.037 | 10.207 | 5.874 |
| Profit before tax | 6.413 | 4.124 | 6.103 | 4.632 | 3.311 | 5.877 | -17.897 | 34.541 | 29.011 | 45.111 | -60.638 | 6.614 | 9.790 | 5.415 |
| Tax | 1.603 | 1.032 | 1.495 | 1.106 | 741 | 1.298 | -2.249 | 2.842 | 1.808 | 3.261 | -3.866 | 199 | 1.550 | 2.411 |
| Net profit | 4.810 | 3.092 | 4.608 | 3.526 | 2.571 | 4.579 | -15.647 | 31.699 | 27.202 | 41.850 | -56.772 | 6.415 | 8.240 | 3.004 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.931 | 106.989 | 99.618 | 102.060 | 100.734 | 100.650 | 297.838 | 330.631 | 357.300 | 403.320 | 307.609 | 307.929 | 316.195 | 318.948 |
| Equity | 103.823 | 106.915 | 99.522 | 100.048 | 100.619 | 100.198 | 97.664 | 129.363 | 156.565 | 198.415 | 141.643 | 148.058 | 156.298 | 159.302 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 74 | 96 | 2.012 | 115 | 452 | 200.174 | 201.268 | 200.735 | 204.905 | 165.966 | 159.871 | 159.897 | 159.646 |
| Total debt | 108 | 74 | 96 | 2.012 | 115 | 452 | 200.174 | 201.268 | 200.735 | 204.905 | 165.966 | 159.871 | 159.897 | 159.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jensen | Management | 0 companies |
| Elin Emborg | Board of Directors | 0 companies |
| Jacob Kofoed-Emborg | Board of Directors | 0 companies |
| Lise Emborg | Chairman | 0 companies |
| Christian Emborg | Board of Directors | 0 companies |
| Oscar Jimenez Kofoed-Emborg | Chairman | 0 companies |