| Revenue | DKK -132K | -303% |
| EBITDA | DKK -157K | -342% |
| Net profit | DKK -982K | +19% |
| Total assets | DKK 2,1M | -22% |
| Equity | DKK -1M | -4923% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -1.302 | -149 | — | -61 | -904 | 831 | -89 | 11.031 | 6.308 | 4.997 | 642 | 65 | -132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.299 | -2.302 | -861 | -310 | -61 | -904 | 831 | -89 | 11.031 | 6.308 | 4.997 | 642 | 65 | -157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.672 | -7.015 | -7.618 | -5.855 | -1.571 | -956 |
| EBIT | 2.299 | -2.302 | -861 | -310 | -61 | -904 | 831 | -89 | 8.359 | -707 | -2.621 | -5.213 | -1.506 | -1.113 |
| Net financials | 2.592 | 1.589 | 221 | -89 | -99 | -133 | -55 | -47 | 5.184 | 4.210 | -327 | -83 | -51 | -132 |
| Profit before tax | 1.907 | -713 | -639 | -398 | -160 | -1.037 | 776 | -136 | 13.543 | 3.503 | -2.948 | -5.296 | -1.557 | -1.245 |
| Tax | 2.389 | -24 | -0 | -241 | -3 | -13 | -2 | -214 | 1.803 | 766 | -649 | -1.160 | -342 | -263 |
| Net profit | 56 | -689 | -639 | -158 | -157 | -1.025 | 778 | 78 | 11.739 | 2.737 | -2.299 | -4.136 | -1.214 | -982 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.905 | 13.098 | 1.266 | 1.695 | 1.625 | 703 | 4.109 | 4.286 | 26.945 | 13.988 | 11.474 | 6.101 | 2.633 | 2.064 |
| Equity | 2.348 | 1.709 | 138 | -20 | -177 | -1.202 | 2.076 | 2.153 | 13.893 | 7.630 | 5.330 | 1.194 | -20 | -1.002 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.000 | 500 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.557 | 11.389 | 1.129 | 1.715 | 1.802 | 1.905 | 2.033 | 1.987 | 6.101 | 3.453 | 4.387 | 4.373 | 2.459 | 3.066 |
| Total debt | 10.557 | 11.389 | 1.129 | 1.715 | 1.802 | 1.905 | 2.033 | 1.987 | 11.101 | 3.953 | 4.387 | 4.373 | 2.459 | 3.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2009 | — | — |
CF Management | Management | 2007 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FT Management | Management | 2007 | — | — |
MT Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAFO ApS | Company | 50.0% | 0.0% | 2025 |
MJ Dk Holding ApS | Company | 33.3% | 100.0% | 2025 |
MGJ HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Meller | Management | 0 companies |
| Carsten Foldbæk | Management | 0 companies |
| Henrik Mogens Stæhr-Olsen | Chief Executive Officer | 0 companies |
| Frank Troelsen | Management | 0 companies |
| Michael Thomas Uhd Ginnerskov Jensen | Management | 0 companies |
| Tim Chawes | Board of Directors | 0 companies |
| Jakob Kirkegaard Kortbæk | Chairman | 0 companies |
| Stefan Brun Jørgensen | Board of Directors | 0 companies |
| Rene Bonde Kolmos | Board of Directors | 0 companies |
| Jens Palludan Rysgaard | Board of Directors | 0 companies |
| Kenneth Marmetschke | Board of Directors | 0 companies |