| Revenue | DKK 33,6M | -34% |
| EBITDA | DKK 3,4M | +267% |
| Net profit | DKK 28,1M | +42% |
| Total assets | DKK 209,1M | +26% |
| Equity | DKK 100,6M | +90% |
| Employees | 77 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 15.410 | 27.513 | 32.226 | 35.703 | 36.187 | 40.581 | 37.402 | 32.303 | 44.030 | 44.675 | 43.164 | 46.103 | 51.065 | 33.582 |
| Staff expenses | -0 | -0 | -0 | -0 | -12.511 | -18.933 | -24.354 | -23.723 | -33.421 | -38.914 | -35.631 | -44.763 | -44.318 | -43.606 | -42.334 | -45.897 | -50.141 | -30.192 |
| EBITDA | — | — | — | — | 34 | 2.922 | 3.300 | 4.994 | 2.766 | 1.667 | 1.771 | -12.460 | -289 | 1.069 | 830 | 207 | 924 | 3.390 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 371 | -381 | -63 | -89 | 74 | -199 | -49 | -174 | -592 | -413 | -535 | -626 | -1.448 | -671 |
| EBIT | — | — | — | — | -336 | 2.541 | 3.237 | 4.905 | 2.692 | 1.469 | 1.722 | -12.633 | -880 | 657 | 295 | -419 | -524 | 2.719 |
| Net financials | 0 | 0 | 0 | 0 | 6.123 | 2.615 | 1.860 | 2.885 | 1.927 | 408 | 252 | 990 | 2.952 | 3.477 | 16.422 | 14.156 | 19.691 | 25.365 |
| Profit before tax | — | — | — | — | 5.787 | 5.156 | 5.097 | 7.791 | 4.620 | 1.876 | 1.974 | -11.643 | 2.071 | 4.134 | 16.718 | 13.737 | 19.167 | 28.084 |
| Tax | -0 | -0 | -0 | -0 | 153 | 646 | 859 | 1.176 | 672 | 357 | 398 | -2.726 | -184 | 195 | 88 | -425 | -563 | -16 |
| Net profit | — | — | — | — | 5.634 | 4.511 | 4.238 | 6.614 | 3.947 | 1.520 | 1.576 | -8.917 | 2.256 | 3.939 | 16.630 | 14.162 | 19.730 | 28.100 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 46.583 | 54.399 | 58.683 | 60.560 | 58.559 | 41.497 | 21.405 | 25.056 | 46.555 | 58.854 | 89.682 | 141.142 | 166.114 | 209.095 |
| Equity | — | — | — | — | 24.534 | 29.045 | 33.282 | 39.897 | 43.844 | 25.664 | 5.240 | -3.678 | -1.422 | 2.517 | 19.147 | 33.309 | 53.039 | 100.599 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.314 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 21.821 | 25.177 | 25.401 | 20.663 | 14.084 | 14.850 | 16.132 | 25.100 | 45.051 | 47.808 | 70.285 | 106.618 | 112.191 | 107.529 |
| Total debt | 0 | 0 | 0 | 0 | 21.821 | 25.177 | 25.401 | 20.663 | 14.084 | 14.850 | 16.132 | 25.100 | 45.051 | 50.121 | 70.285 | 106.618 | 112.191 | 107.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Founder | Founder | 2007 | — | — |
TA Management | Management | 2020 | — | — |
CM Management | Management | 2016 | — | — |
SF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Delta BidCo ApS | Company | 100.0% | 100.0% | 2025 |
Mads-Frederik Holding ApS | Company | 66.7% | 66.7% | 2015 |
LILLE GUBBEN HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads-Frederik Juul Damgaard | Founder | 0 companies |
| Trine Anne Damgaard | Management | 0 companies |
| Christopher Moyell Juul | Management | 0 companies |
| Signe Flindt Clausen | Management | 0 companies |
| Jacob Hagemann Jensen | Board of Directors | 0 companies |
| Stephen Bacon | Board of Directors | 0 companies |
| Thomas Peter Halford | Chairman | 0 companies |
| Tracey Fletcher | Chairman | 0 companies |
| Mikkel Jens Damgaard | Board of Directors | 0 companies |