| Revenue | DKK 1,8M | +461% |
| EBITDA | DKK 1,8M | +461% |
| Net profit | DKK 1,4M | +520% |
| Total assets | DKK 7,9M | -14% |
| Equity | DKK 5,1M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.335 | 1.196 | 1.321 | 1.199 | 1.196 | 1.212 | 1.272 | 1.974 | 2.128 | 2.599 | -88 | 1.963 | 314 | 1.763 |
| Staff expenses | -832 | -16 | -17 | -47 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 503 | 1.172 | 1.240 | 1.087 | 1.190 | 1.212 | 1.272 | 1.974 | 2.128 | 2.599 | -88 | 1.963 | 314 | 1.763 |
| Depreciation & amort. | 111 | -0 | -0 | -0 | -65 | -65 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 392 | 1.172 | 1.240 | 1.087 | 1.125 | 1.147 | 1.245 | 1.974 | 2.128 | 2.599 | -88 | 1.963 | 314 | 1.763 |
| Net financials | -12 | -76 | -50 | -46 | -35 | -22 | -6 | 7 | 10 | -14 | -38 | -65 | -28 | 3 |
| Profit before tax | 380 | 1.095 | 1.189 | 1.041 | 1.090 | 1.125 | 1.239 | 1.981 | 2.138 | 2.586 | -126 | 1.898 | 286 | 1.769 |
| Tax | 142 | 270 | 297 | 247 | 240 | 248 | 273 | 437 | 471 | 569 | -27 | 418 | 63 | 390 |
| Net profit | 238 | 826 | 892 | 795 | 850 | 877 | 966 | 1.545 | 1.667 | 2.017 | -99 | 1.480 | 223 | 1.379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.963 | 1.157 | 1.559 | 4.383 | 4.454 | 4.603 | 4.998 | 6.064 | 6.773 | 7.801 | 9.644 | 9.596 | 9.226 | 7.949 |
| Equity | 500 | — | 2.525 | 2.820 | 3.170 | 3.547 | 3.713 | 4.757 | 5.424 | 5.941 | 4.542 | 6.022 | 5.744 | 5.124 |
| Long-term debt | 0 | 0 | 0 | 256 | 249 | 258 | 276 | 434 | 469 | 564 | 0 | 418 | 63 | 383 |
| Short-term debt | 1.463 | 2.054 | 1.775 | 1.295 | 1.032 | 798 | 1.009 | 872 | 880 | 1.296 | 5.102 | 3.157 | 3.418 | 2.436 |
| Total debt | 1.463 | 2.054 | 1.775 | 1.563 | 1.284 | 1.056 | 1.285 | 1.306 | 1.349 | 1.860 | 5.102 | 3.575 | 3.482 | 2.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
PW Management | Management | 2025 | — | — |
BC Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
9/12 2016 Holding ApS | Company | 100.0% | 100.0% | 2025 |
MSJ HOLDING FREDERIKSSUND ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sjøgaard | Management | 0 companies |
| Per Warming | Management | 0 companies |
| Bent Christian Hansen | Founder | 0 companies |
| Kirsten Hansen | Chairman | 0 companies |
| Søren Bernbom Hansen | Board of Directors | 0 companies |
| Karina Kettrup Sjøgaard | Chairman | 0 companies |
| Morten Hundborg Jensen | Chairman | 0 companies |
| Lise Bernbom Petersen | Board of Directors | 0 companies |
| Peder Thorkild Sjøgaard | Board of Directors | 0 companies |
| Klaus Warming | Board of Directors | 0 companies |