| Revenue | DKK 3,6M | +44% |
| EBITDA | DKK 20K | -93% |
| Net profit | DKK -16K | -108% |
| Total assets | DKK 1,3M | +18% |
| Equity | DKK 83K | -72% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 799 | 2.445 | 2.156 | 2.096 | 2.136 | 2.094 | 2.165 | 3.035 | 1.313 | 4.730 | 6.037 | 4.463 | 2.518 | 3.634 |
| Staff expenses | -519 | -1.971 | -2.044 | -1.746 | -2.012 | -1.770 | -1.781 | -2.454 | -1.268 | -3.476 | -4.267 | -3.638 | -2.219 | -3.614 |
| EBITDA | 280 | 473 | 112 | 350 | 124 | 324 | 383 | 581 | 45 | 1.254 | 1.770 | 825 | 299 | 20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 280 | 473 | 112 | 350 | 124 | 324 | 383 | 581 | 45 | 1.254 | 1.770 | 825 | 299 | 20 |
| Net financials | 2 | 0 | -4 | -1 | -1 | -3 | -0 | -3 | -3 | -7 | -10 | -24 | -16 | -6 |
| Profit before tax | 282 | 474 | 108 | 349 | 123 | 321 | 383 | 578 | 42 | 1.246 | 1.759 | 801 | 283 | 14 |
| Tax | 76 | 129 | 42 | 114 | 45 | 79 | 99 | 152 | 25 | 289 | 416 | 201 | 76 | 30 |
| Net profit | 206 | 345 | 66 | 235 | 79 | 242 | 284 | 427 | 17 | 957 | 1.343 | 600 | 207 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | 1.188 | 1.492 | 1.263 | 1.099 | 1.255 | 1.137 | 1.748 | 898 | 3.247 | 2.642 | 1.701 | 1.138 | 1.340 |
| Equity | 287 | 486 | 358 | 444 | 223 | 364 | 448 | 674 | 391 | 1.348 | 1.491 | 691 | 299 | 83 |
| Long-term debt | 0 | 129 | 23 | 89 | 25 | 56 | 83 | 133 | 7 | 262 | 427 | 167 | 118 | 30 |
| Short-term debt | 263 | 573 | 1.111 | 730 | 851 | 835 | 607 | 941 | 500 | 1.637 | 723 | 842 | 722 | 1.226 |
| Total debt | 263 | 702 | 1.134 | 819 | 876 | 891 | 690 | 1.074 | 507 | 1.899 | 1.151 | 1.009 | 839 | 1.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2010 | — | — |
FK Management | Management | 2012 | — | — |
KS Management | Management | 2025 | — | — |
NC Management | Management | 2025 | — | — |
MH Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEMAD ApS | Company | 25.0% | 25.0% | 2010 |
Scheef Madsen Holding ApS | Company | 25.0% | 25.0% | 2025 |
Prehn Consulting ApS | Company | 25.0% | 25.0% | 2025 |
KF2011 ApS | Company | 25.0% | 25.0% | 2011 |
HUBENBECKER HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Madsen | Management | 0 companies |
| Frank Knudsen | Management | 0 companies |
| Kristian Scheef Madsen | Management | 0 companies |
| Niels Cark Meyland Prehn | Management | 0 companies |
| Morten Hübenbecker Poulsen | Management | 0 companies |