| Revenue | DKK 5M | -1% |
| EBITDA | DKK 1,2M | -8% |
| Net profit | DKK 859K | -11% |
| Total assets | DKK 2,8M | +3% |
| Equity | DKK 2,4M | -3% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.110 | 4.044 | 4.195 | 4.644 | 5.068 | 5.380 | 5.349 | 5.274 | 4.756 | 4.903 | 5.091 | 5.024 |
| Staff expenses | -3.819 | -3.535 | -3.564 | -3.683 | -3.609 | -4.055 | -4.163 | -4.304 | -3.765 | -3.458 | -3.771 | -3.805 |
| EBITDA | 291 | 509 | 632 | 961 | 1.460 | 1.325 | 1.186 | 970 | 990 | 1.445 | 1.321 | 1.219 |
| Depreciation & amort. | -107 | -127 | -127 | -127 | -125 | -121 | -111 | -111 | -118 | -149 | -66 | -105 |
| EBIT | 184 | 382 | 504 | 834 | 1.334 | 1.203 | 1.075 | 859 | 872 | 1.296 | 1.254 | 1.113 |
| Net financials | -13 | -8 | -10 | -31 | -23 | -22 | -27 | -29 | -37 | -11 | -13 | -11 |
| Profit before tax | 171 | 375 | 494 | 803 | 1.312 | 1.181 | 1.048 | 830 | 835 | 1.285 | 1.241 | 1.103 |
| Tax | 21 | 91 | 110 | 178 | 290 | 261 | 233 | 184 | 187 | 283 | 275 | 244 |
| Net profit | 150 | 284 | 384 | 625 | 1.022 | 920 | 815 | 646 | 648 | 1.002 | 966 | 859 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.317 | 2.784 | 3.354 | 3.188 | 2.971 | 3.144 | 2.423 | 2.092 | 2.866 | 2.749 | 2.821 |
| Equity | 0 | 2.263 | 1.045 | 1.422 | 1.943 | 2.063 | 2.159 | 504 | 1.653 | 2.255 | 2.421 | 2.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 30 | 99 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 874 | 1.583 | 1.801 | 1.136 | 792 | 822 | 1.877 | 417 | 595 | 307 | 427 |
| Total debt | 0 | 874 | 1.583 | 1.801 | 1.136 | 822 | 922 | 1.877 | 417 | 595 | 307 | 427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2022 | — | — |
MJ Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Samse Holding ApS | Company | 50.0% | 50.0% | 2022 |
Matt 619 ApS | Company | 50.0% | 50.0% | 2022 |
Mer Revision Holding Ny ApS | Company | 50.0% | 50.0% | 2017 |
Samse Holding 2022 ApS | Company | 25.0% | 25.0% | 2022 |
Matt 619 2022 ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Samuel Nygaard Jacobsen | Management | 0 companies |
| Merete Jacobsen | Founder | 0 companies |
| Lisa Therese Jacobsen | Board of Directors | 0 companies |
| Daniel Jacobsen | Chairman | 0 companies |
| Salina Nygaard Jacobsen | Board of Directors | 0 companies |
| Per Christian Jacobsen | Board of Directors | 0 companies |