| Revenue | DKK 3,7M | +13% |
| EBITDA | DKK 3,7M | +13% |
| Net profit | DKK 253K | -47% |
| Total assets | DKK 20,2M | +5% |
| Equity | DKK 2,1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.258 | 1.223 | 2.532 | 2.680 | 2.442 | 2.315 | 2.217 | 2.725 | 3.239 | 3.654 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.258 | 1.223 | 2.532 | 2.680 | 2.442 | 2.315 | 2.217 | 2.725 | 3.239 | 3.654 |
| Depreciation & amort. | -965 | -1.136 | -1.525 | -2.296 | -2.271 | -1.319 | -1.733 | -1.631 | -2.243 | -2.879 |
| EBIT | 293 | 88 | 1.007 | 383 | 171 | 996 | 483 | 1.095 | 995 | 776 |
| Net financials | -382 | -406 | -513 | -473 | -566 | -331 | -296 | -424 | -385 | -508 |
| Profit before tax | -89 | -319 | 494 | -90 | -396 | 665 | 188 | 670 | 610 | 268 |
| Tax | -21 | -78 | -135 | -53 | 237 | 146 | 41 | 148 | 134 | 14 |
| Net profit | -68 | -241 | 629 | -37 | -633 | 519 | 146 | 522 | 476 | 253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.083 | 11.993 | 13.345 | 19.348 | 16.547 | 15.049 | 13.843 | 18.553 | 19.263 | 20.165 |
| Equity | 12 | 271 | 900 | 863 | 230 | 749 | 895 | 1.418 | 1.893 | 2.147 |
| Long-term debt | 4.373 | 6.606 | 5.587 | 11.750 | 10.030 | 7.559 | 8.233 | 11.751 | 11.797 | 12.173 |
| Short-term debt | 5.654 | 5.113 | 6.858 | 6.734 | 6.051 | 6.358 | 4.629 | 5.151 | 5.204 | 5.464 |
| Total debt | 10.026 | 11.719 | 12.445 | 18.485 | 16.081 | 13.918 | 12.862 | 16.902 | 17.002 | 17.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2018 | — | — |
MB Management | Management | 2020 | — | — |
JV Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJC ApS | Company | 100.0% | 100.0% | 2020 |
FRITZ HOLDING, ESBJERG ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Smidt-Nielsen | Management | 0 companies |
| Martin Bøgelund Ravn | Management | 0 companies |
| Jens Villebro Friis | Management | 0 companies |
| Cita Frejo Friis | Chairman | 0 companies |
| Claus Pedersen | Chairman | 0 companies |
| Thomas Rosager Juhl | Board of Directors | 0 companies |
| Kim Bloch Barth | Board of Directors | 0 companies |
| Mathias Kylling | Board of Directors | 0 companies |
| Elisabeth Bøgelund Ravn | Board of Directors | 0 companies |
| Lars Bo Emtkjær Byskov | Chairman | 0 companies |
| Henning Dam | Chairman | 0 companies |