| Revenue | DKK -302K | +44% |
| EBITDA | DKK -470K | +48% |
| Net profit | DKK -16,4M | +16% |
| Total assets | DKK 443,2M | -3% |
| Equity | DKK 359,1M | -18% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -270 | -63 | -31 | -40 | -12 | -54 | -65 | -481 | 0 | -286 | -118 | -95 | -209 | -302 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -293 | -613 | -625 | -617 | -614 | -620 | -605 | -695 | -168 |
| EBITDA | — | — | -270 | -63 | -31 | -40 | -12 | -347 | -678 | -1.106 | -922 | -900 | -738 | -700 | -904 | -470 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | -270 | -63 | -31 | -40 | -12 | -347 | -678 | -1.106 | -922 | -900 | -738 | -700 | -904 | -470 |
| Net financials | 0 | 0 | 61.218 | -22.441 | 17.280 | 25.802 | -96.420 | 3.755 | -24.129 | 27.757 | 2.943 | 22.521 | 40.987 | 5.704 | -18.943 | -16.900 |
| Profit before tax | — | — | 60.949 | -22.504 | 17.248 | 25.762 | -96.432 | 3.408 | -24.807 | 26.651 | 2.021 | 21.621 | 40.249 | 5.004 | -19.847 | -17.370 |
| Tax | -0 | -0 | -40 | 13 | 37 | 39 | 38 | -38 | -59 | -187 | -194 | -260 | -207 | -235 | -387 | -988 |
| Net profit | — | — | 60.988 | -22.517 | 17.211 | 25.723 | -96.471 | 3.446 | -24.748 | 26.838 | 2.215 | 21.881 | 40.456 | 5.239 | -19.460 | -16.382 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 498.389 | 450.259 | 454.554 | 465.081 | 365.856 | 354.987 | 321.458 | 342.829 | 343.804 | 368.391 | 466.742 | 473.242 | 455.457 | 443.155 |
| Equity | — | — | 456.342 | 428.896 | 443.878 | 465.050 | 365.728 | 354.805 | 321.385 | 342.694 | 338.586 | 361.920 | 460.084 | 463.230 | 437.287 | 359.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 42.047 | 21.363 | 10.675 | 31 | 128 | 182 | 73 | 135 | 5.218 | 6.471 | 6.658 | 10.012 | 18.170 | 84.099 |
| Total debt | 0 | 0 | 42.047 | 21.363 | 10.675 | 31 | 128 | 182 | 73 | 135 | 5.218 | 6.471 | 6.658 | 10.012 | 18.170 | 84.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.H.B Holding ApS | Company | 33.3% | 20.0% | 2024 |
D.H.B Holding ApS | Company | 33.3% | 20.0% | 2024 |
BJERT HOLDING ApS | Company | 5.0% | 50.0% | 2024 |
| Individual | 10.0% | 50.0% | 2016 | |
| Individual | 33.3% | 15.0% | 2011 | |
| Individual | 20.0% | 50.0% | 2017 | |
Holdingselskabet af 10.12.2019 ApS | Company | 90.0% | 90.0% | 2020 |
| Individual | 10.0% | 50.0% | 2016 | |
| Individual | 33.3% | 15.0% | 2011 | |
I.V Holding ApS | Company | 20.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Julius Klejs Jensen | Management | 0 companies |
| Jon Stefansson | Board of Directors | 0 companies |
| Carsten Hove | Board of Directors | 0 companies |
| Åge Tang-Andersen | Board of Directors | 0 companies |
| Lotte Mikkelsen | Board of Directors | 0 companies |
| Erik Ingemann Jørgensen | Chairman | 0 companies |
| Niels Bo Andersen | Chairman | 0 companies |
| Carsten Henrik Ørssleff | Chairman | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |