| Revenue | DKK 477K | +140% |
| EBITDA | DKK 477K | +6% |
| Net profit | DKK 754K | +125% |
| Total assets | DKK 78,4M | -5% |
| Equity | DKK 76M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 62 | -32 | -25 | -25 | -25 | -28 | -27 | -30 | -56 | 98 | 326 | 198 | 477 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 62 | 32 | 25 | -18 | -25 | -28 | -27 | -30 | -56 | 98 | 326 | 448 | 477 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | 62 | 32 | 25 | -18 | -25 | -28 | -27 | -30 | -56 | 98 | 326 | 448 | 477 |
| Net financials | -4.161 | 954 | -2.099 | 1.000 | -22 | 3.105 | 240 | 4.253 | 1.703 | 14.864 | -1.166 | -3.019 | -3.411 | 392 |
| Profit before tax | -4.120 | 1.307 | 2.131 | -975 | -39 | 3.080 | 212 | 4.225 | 1.673 | 14.808 | -1.069 | -2.693 | -2.963 | 868 |
| Tax | 7 | 16 | 5 | 6 | 4 | -8 | -8 | -4 | -5 | 57 | 41 | 75 | 99 | 114 |
| Net profit | -4.127 | 1.292 | 2.126 | -981 | -43 | 3.087 | 220 | 4.229 | 1.678 | 14.751 | -1.110 | -2.768 | -3.061 | 754 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.430 | 55.038 | 31.619 | 40.590 | 47.464 | 58.844 | 62.257 | 69.167 | 70.011 | 87.990 | 86.362 | 82.454 | 82.382 | 78.448 |
| Equity | 50.493 | 51.783 | 29.551 | 40.028 | 45.925 | 54.696 | 59.259 | 65.970 | 68.907 | 83.658 | 81.124 | 78.356 | 75.295 | 76.049 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.059 | 1.009 | 1.610 | 4.753 | 1.291 |
| Short-term debt | 2.937 | -3.255 | 108 | 65 | 1.540 | 4.148 | 2.998 | 3.197 | 1.105 | 2.861 | 4.190 | 2.430 | 2.202 | 1.108 |
| Total debt | 2.937 | -3.255 | 108 | 65 | 1.540 | 4.148 | 2.998 | 3.197 | 1.105 | 3.920 | 5.199 | 4.041 | 6.955 | 2.399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2022 | — | — |
CE Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGJ HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
VANGSOE GRUPPEN ApS | Company | 33.3% | 33.3% | 2009 |
MIGJ HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Jung Laursen | Management | 0 companies |
| Carl Erik Graunkær | Management | 0 companies |
| Mikkel Graunkær | Board of Directors | 0 companies |
| Gert Ejvin Petersen | Board of Directors | 0 companies |
| Mads Graunkær | Board of Directors | 0 companies |
| Kristen Vangsø Laursen | Board of Directors | 0 companies |