| Revenue | DKK -15K | +48% |
| EBITDA | DKK -15K | -48% |
| Net profit | DKK 4,7M | -4% |
| Total assets | DKK 27,1M | +2% |
| Equity | DKK 27,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -30 | -14 | -12 | -18 | -14 | -13 | -12 | -12 | -6 | -13 | -5 | -9 | -10 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -30 | -14 | -12 | -18 | -14 | -13 | -12 | -12 | -6 | -13 | -5 | -9 | -10 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -30 | -14 | -12 | -18 | -14 | -13 | -12 | -12 | -6 | -13 | -5 | -9 | -10 | -15 |
| Net financials | 62 | 180 | 295 | 312 | 3.263 | 274 | 267 | 271 | 291 | 156 | 158 | 163 | 168 | 5.009 | 4.776 |
| Profit before tax | 51 | 150 | 281 | 300 | 3.245 | 259 | 254 | 258 | 279 | 150 | 145 | 158 | 158 | 5.000 | 4.761 |
| Tax | 8 | 42 | 69 | 71 | 54 | 57 | 56 | 57 | 61 | 33 | 32 | 35 | 35 | 37 | 22 |
| Net profit | 43 | 108 | 212 | 230 | 3.191 | 202 | 198 | 202 | 217 | 117 | 113 | 124 | 123 | 4.963 | 4.740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.644 | 8.719 | 9.000 | 9.257 | 9.502 | 9.514 | 9.712 | 9.914 | 10.131 | 10.242 | 10.426 | 10.547 | 10.671 | 26.664 | 27.135 |
| Equity | 5.626 | 8.667 | 8.879 | 9.108 | 9.299 | 9.501 | 9.700 | 9.901 | 10.118 | 10.236 | 10.349 | 10.472 | 10.596 | 26.552 | 27.081 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 52 | 121 | 149 | 203 | 12 | 13 | 13 | 13 | 6 | 77 | 75 | 75 | 112 | 54 |
| Total debt | 18 | 52 | 121 | 149 | 203 | 12 | 13 | 13 | 13 | 6 | 77 | 75 | 75 | 112 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2009 | — | — |
JM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMI INVESTERING A/S | Company | 66.7% | 66.7% | 2020 |
SYSTEMATIC A/S | Company | 25.0% | 25.0% | 2012 |
MEAC ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mulvad Kristiansen | Management | 0 companies |
| Jan Milvertz | Management | 0 companies |
| Palle Klærke Christensen | Board of Directors | 0 companies |
| Lars Raadkjær Enevoldsen | Chairman | 0 companies |
| John Lundsgaard | Chairman | 0 companies |
| Henrik Messell | Board of Directors | 0 companies |
| Tommy Bak | Board of Directors | 0 companies |
| Nikolaj Holm Bramsen | Board of Directors | 0 companies |
| Line Færch Milthers | Board of Directors | 0 companies |
| Torben Veis Marxen | Board of Directors | 0 companies |
| Rasmus Nørgaard Andersen | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |