| Revenue | DKK 8,1M | +19% |
| EBITDA | DKK 9M | +15% |
| Net profit | DKK 5,2M | +13% |
| Total assets | DKK 210,6M | +0% |
| Equity | DKK 81M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -163 | 201 | 938 | 1.750 | 3.215 | 3.416 | 2.946 | 5.410 | 6.962 | 6.705 | 6.799 | 8.098 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.305 |
| EBITDA | 6.447 | 1.506 | 201 | 938 | 9.681 | 11.082 | 5.241 | 2.972 | 5.653 | 7.430 | 5.382 | 7.781 | 8.986 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.447 | 1.506 | 201 | 938 | 9.681 | 11.082 | 5.241 | 2.972 | 5.653 | 7.430 | 5.382 | 7.781 | 8.986 |
| Net financials | -140 | -183 | -205 | -214 | -327 | -772 | -715 | -1.248 | -1.064 | -997 | 2.363 | -2.129 | -2.497 |
| Profit before tax | 6.307 | 1.324 | -4 | 724 | 9.354 | 10.311 | 4.527 | 1.724 | 4.588 | 6.433 | 7.745 | 5.653 | 6.489 |
| Tax | 1.577 | 339 | -65 | -68 | 2.116 | 2.268 | 938 | 435 | 955 | 1.246 | 836 | 1.093 | 1.316 |
| Net profit | 4.730 | 985 | 61 | 792 | 7.238 | 8.042 | 3.589 | 1.288 | 3.633 | 5.187 | 6.909 | 4.560 | 5.172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.580 | 23.301 | 23.813 | 26.084 | 69.797 | 84.143 | 113.050 | 109.089 | 161.787 | 192.523 | 211.918 | 210.953 | 210.556 |
| Equity | 4.810 | 5.795 | 5.856 | 6.648 | 17.238 | 30.280 | 33.869 | 34.740 | 44.644 | 58.913 | 76.712 | 77.700 | 80.986 |
| Long-term debt | 0 | 8.800 | 8.568 | 8.306 | 40.423 | 40.599 | 39.465 | 54.539 | 88.678 | 109.630 | 112.715 | 106.890 | 104.972 |
| Short-term debt | 193 | 3.042 | 4.366 | 6.499 | 7.878 | 7.094 | 33.318 | 13.222 | 21.634 | 16.778 | 15.325 | 18.789 | 16.574 |
| Total debt | 193 | 11.842 | 12.934 | 14.805 | 48.301 | 47.693 | 72.783 | 67.761 | 110.312 | 126.408 | 128.040 | 125.679 | 121.546 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2011 | — | — |
MJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.F.J. HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Skovsgaard | Management | 0 companies |
| Mogens Jørgensen | Management | 0 companies |
| Jeannette Jørgensen | Board of Directors | 0 companies |
| Preben Randbæk | Chairman | 0 companies |