| Revenue | DKK 620K | +0% |
| EBITDA | DKK 1,1M | +13% |
| Net profit | DKK 148K | -41% |
| Total assets | DKK 7,3M | +56% |
| Equity | DKK 2,3M | +7% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 455 | 415 | 622 | 846 | 715 | 425 | 583 | 613 | 635 | 553 | 582 | 620 | 620 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -2.208 | -2.031 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 289 | 339 | 201 | 554 | 674 | 798 | 526 | 656 | 788 | 955 | 849 | 974 | 998 | 1.128 |
| Depreciation & amort. | -275 | -289 | -303 | -403 | -529 | -577 | -517 | -468 | -537 | -671 | -652 | -666 | -609 | -757 |
| EBIT | 14 | 50 | -102 | 151 | 145 | 221 | 9 | 188 | 251 | 285 | 197 | 308 | 389 | 371 |
| Net financials | -61 | -55 | -62 | -34 | -52 | -54 | -54 | -41 | -31 | -62 | -61 | -36 | -67 | -184 |
| Profit before tax | -163 | 96 | 83 | 286 | 499 | 167 | -46 | 147 | 220 | 223 | 136 | 273 | 322 | 187 |
| Tax | -40 | -0 | -0 | -0 | 111 | 37 | -9 | 34 | 48 | 49 | 27 | 59 | 70 | 40 |
| Net profit | -123 | 73 | 66 | 220 | 388 | 130 | -36 | 113 | 172 | 174 | 109 | 214 | 252 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.919 | 1.853 | 1.871 | 3.523 | 3.714 | 4.165 | 4.810 | 4.532 | 3.753 | 6.179 | 5.015 | 4.282 | 4.672 | 7.293 |
| Equity | 300 | 373 | 439 | 659 | 1.047 | 1.177 | 1.141 | 1.254 | 1.426 | 1.599 | 1.708 | 1.922 | 2.174 | 2.321 |
| Long-term debt | 531 | 327 | 0 | 871 | 1.087 | 1.288 | 1.096 | 683 | 348 | 1.735 | 893 | 729 | 879 | 1.360 |
| Short-term debt | 1.088 | 1.138 | 1.395 | 1.904 | 1.490 | 1.565 | 2.274 | 2.292 | 1.685 | 2.436 | 2.047 | 1.334 | 1.252 | 3.215 |
| Total debt | 1.619 | 1.465 | 1.395 | 2.776 | 2.578 | 2.854 | 3.370 | 2.975 | 2.032 | 4.171 | 2.940 | 2.063 | 2.131 | 4.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JENS MADSEN INVEST ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Madsen | Management | 0 companies |
| Birgit Lind Andersen | Board of Directors | 0 companies |
| Rosa Würtz Jensen | Board of Directors | 0 companies |
| Per Nielsen | Board of Directors | 0 companies |
| Dorte Madsen | Board of Directors | 0 companies |