| Revenue | DKK 5M | -55% |
| EBITDA | DKK -1,9M | -168% |
| Net profit | DKK -1,6M | -174% |
| Total assets | DKK 10,2M | -32% |
| Equity | DKK 4,3M | -50% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -4.321 | 6.087 | 7.989 | 11.782 | 12.823 | 7.184 | 7.211 | 8.876 | 11.953 | 12.244 | 11.207 | 11.236 | 5.032 |
| Staff expenses | -0 | -2.805 | -3.684 | -4.996 | -6.912 | -8.255 | -6.239 | -5.386 | -5.576 | -6.379 | -6.335 | -6.997 | -8.499 | -6.905 |
| EBITDA | — | -1.334 | 2.361 | 2.993 | 4.871 | 4.568 | 945 | 1.776 | 3.269 | 5.527 | 5.897 | 4.210 | 2.737 | -1.873 |
| Depreciation & amort. | -0 | -83 | -95 | -179 | -269 | -381 | -283 | -255 | -249 | -229 | -219 | -166 | -68 | -77 |
| EBIT | — | -1.416 | 2.266 | 2.814 | 4.602 | 4.187 | 662 | 1.521 | 3.020 | 5.298 | 5.677 | 4.044 | 2.669 | -1.951 |
| Net financials | 0 | -54 | 3 | -36 | -55 | -57 | -47 | -88 | -71 | -71 | -97 | -35 | 40 | -41 |
| Profit before tax | — | -681 | 2.269 | 2.778 | 4.547 | 4.130 | 615 | 1.433 | 2.949 | 5.227 | 5.581 | 4.008 | 2.709 | -1.992 |
| Tax | -0 | 346 | 552 | 628 | 1.003 | 912 | 156 | 317 | 651 | 1.151 | 1.229 | 884 | 598 | -437 |
| Net profit | — | -1.027 | 1.718 | 2.149 | 3.543 | 3.218 | 459 | 1.116 | 2.298 | 4.075 | 4.351 | 3.125 | 2.111 | -1.556 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.643 | 3.934 | 6.180 | 9.719 | 13.018 | 13.469 | 13.206 | 10.334 | 12.499 | 16.728 | 15.431 | 17.731 | 14.941 | 10.225 |
| Equity | 1.065 | 2.092 | 3.009 | 4.059 | 7.602 | 8.821 | 7.079 | 7.096 | 8.293 | 10.369 | 10.720 | 9.545 | 8.556 | 4.300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.551 | -1.790 | 3.046 | 5.329 | 5.383 | 4.402 | 6.127 | 2.971 | 3.615 | 5.107 | 3.395 | 6.563 | 4.985 | 5.482 |
| Total debt | 2.551 | -1.790 | 3.046 | 5.329 | 5.383 | 4.402 | 6.127 | 3.026 | 3.615 | 5.107 | 3.395 | 6.563 | 4.985 | 5.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACH INVEST ApS | Company | 66.7% | 66.7% | 2011 |
MH-Mach Invest ApS | Company | 10.0% | 10.0% | 2017 |
CH-Mach Invest ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Hansen | Management | 0 companies |
| Per Buttenschøn | Chairman | 0 companies |
| Helle Hansen | Board of Directors | 0 companies |
| Marianne Hansen | Board of Directors | 0 companies |
| Christina Hansen | Board of Directors | 0 companies |
| Claus Mølgaard Jensen | Chairman | 0 companies |