| Revenue | DKK 2,4M | +40% |
| EBITDA | DKK 2,4M | +40% |
| Net profit | DKK 925K | +23% |
| Total assets | DKK 20,1M | +26% |
| Equity | DKK 6,5M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 725 | 738 | 785 | 976 | 1.453 | 1.452 | 1.498 | 1.626 | 1.468 | 1.460 | 1.660 | 1.787 | 1.735 | 2.435 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 725 | 465 | 512 | 661 | 1.453 | 1.452 | 1.498 | 1.626 | 1.468 | 1.460 | 1.660 | 1.787 | 1.735 | 2.435 |
| Depreciation & amort. | 273 | -0 | -0 | -0 | -505 | -598 | -636 | -485 | -446 | -494 | -638 | -600 | -573 | -735 |
| EBIT | 452 | 465 | 512 | 661 | 947 | 854 | 863 | 1.141 | 1.022 | 966 | 1.022 | 1.187 | 1.162 | 1.700 |
| Net financials | -285 | -227 | -188 | -258 | -270 | -227 | -218 | -201 | -81 | -59 | -63 | -172 | -279 | -475 |
| Profit before tax | 167 | 238 | 324 | 402 | 677 | 628 | 645 | 940 | 941 | 906 | 959 | 1.016 | 883 | 1.225 |
| Tax | 39 | 57 | 77 | 101 | 216 | 106 | 140 | 196 | 195 | 158 | 252 | 218 | 131 | 300 |
| Net profit | 128 | 181 | 247 | 301 | 461 | 522 | 505 | 744 | 747 | 749 | 707 | 798 | 752 | 925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.942 | 8.761 | 8.526 | 13.856 | 14.032 | 13.722 | 13.004 | 14.177 | 13.407 | 13.510 | 13.146 | 13.694 | 15.971 | 20.137 |
| Equity | 214 | 394 | 641 | 942 | 1.404 | 1.925 | 2.430 | 3.174 | 3.921 | 3.669 | 3.977 | 4.774 | 5.526 | 6.451 |
| Long-term debt | 7.481 | 12.036 | 11.238 | 18.328 | 13.581 | 15.562 | 14.163 | 15.052 | 15.142 | 14.229 | 6.860 | 6.547 | 6.004 | 9.601 |
| Short-term debt | 1.209 | 1.315 | 1.326 | 1.725 | 2.205 | 2.308 | 1.998 | 2.137 | 1.545 | 2.326 | 1.954 | 2.016 | 3.972 | 3.552 |
| Total debt | 8.690 | 13.351 | 12.564 | 12.914 | 12.628 | 17.870 | 16.160 | 17.189 | 16.687 | 16.555 | 8.813 | 8.563 | 9.976 | 13.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2010 | — | — |
TT Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJC HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Thomsen | Management | 0 companies |
| Tina Thomsen | Management | 0 companies |