| Revenue | DKK 1,3M | +13% |
| EBITDA | DKK 143K | +29% |
| Net profit | DKK 80K | -55% |
| Total assets | DKK 3M | -30% |
| Equity | DKK 923K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.180 | 2.381 | 1.411 | 1.309 | 1.980 | 2.298 | 2.192 | 1.192 | 1.343 | 2.198 | 2.291 | 1.469 | 1.141 | 1.290 |
| Staff expenses | -0 | -0 | -59 | -0 | -435 | -1.024 | -1.028 | -985 | -964 | -1.008 | -1.035 | -1.354 | -1.030 | -1.147 |
| EBITDA | 2.180 | 2.381 | 1.353 | 816 | -657 | 1.273 | 1.165 | 206 | 378 | 1.190 | 1.257 | 115 | 111 | 143 |
| Depreciation & amort. | -467 | 493 | -467 | -0 | -0 | -160 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.713 | 1.888 | 886 | 816 | -657 | 1.113 | 1.165 | 206 | 378 | 1.190 | 1.257 | 115 | 111 | 143 |
| Net financials | -1 | -1 | -113 | -112 | -42 | -1 | -9 | -13 | -7 | -16 | -18 | -1 | 120 | -39 |
| Profit before tax | 1.712 | 1.888 | 773 | 704 | -699 | 1.112 | 1.156 | 194 | 372 | 1.175 | 1.238 | 114 | 231 | 103 |
| Tax | 429 | 473 | -0 | -0 | -0 | 246 | 257 | 45 | 82 | 259 | 274 | 26 | 51 | 23 |
| Net profit | 1.283 | 1.415 | 627 | 572 | -546 | 867 | 898 | 149 | 290 | 916 | 965 | 88 | 180 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.438 | 8.017 | 5.979 | 5.135 | 2.828 | 1.712 | 1.784 | 954 | 1.681 | 2.072 | 2.226 | 3.297 | 4.280 | 2.992 |
| Equity | 4.920 | 4.335 | 1.963 | 2.535 | 1.989 | 992 | 1.025 | 274 | 563 | 1.309 | 1.574 | 1.662 | 1.842 | 923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.507 | 2.865 | 3.358 | 2.086 | 804 | 720 | 759 | 680 | 1.118 | 763 | 652 | 1.635 | 2.438 | 2.070 |
| Total debt | 1.507 | 2.865 | 3.358 | 2.086 | 804 | 720 | 759 | 680 | 1.118 | 763 | 652 | 1.635 | 2.438 | 2.070 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2006 | — | — |
MA Management | Management | 2015 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Malina Holding ApS | Company | 100.0% | 100.0% | 2006 |
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 66.7% | 66.7% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 | |
Fact Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Steensen Johansen | Founder | 0 companies |
| Maria Anker Larsen | Management | 0 companies |
| Thomas Herschend | Chief Executive Officer | 0 companies |
| Niklas Lars-Erik Eriksson | Chairman | 0 companies |
| Charlotte Wassar Herschend | Board of Directors | 0 companies |
| Mats Georg Hedlund | Board of Directors | 0 companies |
| Johan Magnus Von Schultz | Chairman | 0 companies |
| Per Torbjörn Karlsson | Board of Directors | 0 companies |
| Lars Mikael Kristofer Gattberg | Board of Directors | 0 companies |
| Bengt Peter Mattias Libell | Board of Directors | 0 companies |
| Jens Christian Voldmester | Board of Directors | 0 companies |
| Lillie Anna-Greta Johanna Sjögren | Board of Directors | 0 companies |