| Revenue | DKK 14,8M | -10% |
| EBITDA | DKK 1,4M | +18% |
| Net profit | DKK 514K | +124% |
| Total assets | DKK 18,6M | +23% |
| Equity | DKK 4,6M | +13% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.209 | 20.018 | 19.671 | 18.861 | 19.634 | 15.916 | 19.835 | 17.642 | 13.329 | 15.114 | 14.408 | 16.440 | 14.796 |
| Staff expenses | -16.073 | -16.437 | -15.962 | -16.015 | -16.855 | -16.302 | -17.838 | -16.956 | -13.007 | -13.519 | -14.596 | -15.285 | -13.717 |
| EBITDA | 2.895 | 3.581 | 3.709 | 2.846 | 2.024 | -386 | 1.997 | 786 | 322 | 1.595 | -188 | 1.155 | 1.359 |
| Depreciation & amort. | -2.063 | -1.846 | -1.729 | -1.538 | -854 | -889 | -738 | -593 | -859 | -846 | -643 | -487 | 140 |
| EBIT | 831 | 1.735 | 1.980 | 1.308 | 1.170 | -1.275 | 1.259 | 194 | -537 | 749 | -831 | 668 | 1.219 |
| Net financials | -533 | -485 | -265 | -270 | -84 | -184 | -124 | -107 | -123 | -105 | -221 | -361 | -412 |
| Profit before tax | 298 | 1.250 | 1.715 | 1.038 | 1.086 | -1.459 | 1.135 | 87 | -660 | 644 | -1.052 | 307 | 807 |
| Tax | 76 | 295 | 403 | 248 | 240 | -317 | 251 | 21 | -145 | 142 | -224 | 77 | 293 |
| Net profit | 222 | 955 | 1.312 | 790 | 846 | -1.142 | 884 | 65 | -514 | 502 | -828 | 230 | 514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.536 | 19.071 | 14.915 | 16.534 | 14.109 | 16.905 | 14.574 | 16.856 | 12.569 | 15.379 | 16.731 | 15.204 | 18.629 |
| Equity | 3.677 | 4.632 | 5.944 | 5.235 | 5.661 | 4.190 | 5.074 | 4.689 | 4.175 | 4.677 | 3.849 | 4.079 | 4.592 |
| Long-term debt | 3.341 | 3.077 | 1.290 | 915 | 422 | 1.870 | 1.616 | 2.108 | 2.427 | 2.122 | 2.616 | 2.175 | 3.143 |
| Short-term debt | 9.460 | 11.268 | 7.599 | 10.293 | 7.973 | 10.845 | 7.883 | 10.051 | 5.967 | 8.575 | 10.266 | 8.950 | 10.744 |
| Total debt | 12.801 | 14.346 | 8.889 | 11.208 | 8.395 | 12.715 | 9.500 | 12.159 | 8.394 | 10.698 | 12.882 | 11.125 | 13.887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Founder | Founder | 2009 | — | — |
KJ Management | Management | 2022 | — | — |
MR Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mejdahl.Jensen Holding ApS | Company | 33.3% | 33.3% | 2022 |
MEJDAHL HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
MOSANI ApS | Company | 33.3% | 33.3% | 2011 |
HERICO ApS | Company | 33.3% | 33.3% | 2011 |
SCANIRO A/S | Company | 20.0% | 20.0% | 2015 |
Mirako ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Rærup Jensen | Founder | 0 companies |
| Keld Jensen | Management | 0 companies |
| Michael Ranch Kornum | Founder | 0 companies |
| Niklas Mejdahl Jensen | Board of Directors | 0 companies |
| Bjarne Larsen | Board of Directors | 0 companies |
| René Mejdahl Pedersen | Chairman | 0 companies |
| Torben Stegenborg Andersen | Chairman | 0 companies |