| Revenue | DKK 12,7M | -11% |
| EBITDA | DKK 1,1M | -57% |
| Net profit | DKK 592K | -67% |
| Total assets | DKK 9,9M | -10% |
| Equity | DKK 3,6M | -20% |
| Employees | 37 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.928 | 1.928 | 2.348 | 4.363 | 5.208 | 5.040 | 6.177 | 6.658 | 10.882 | 13.083 | 10.190 | 14.165 | 12.655 |
| Staff expenses | -1.513 | -1.513 | -2.079 | -3.638 | -4.237 | -4.694 | -5.526 | -5.704 | -7.579 | -8.836 | -8.905 | -11.236 | -11.506 |
| EBITDA | 415 | 415 | 269 | 676 | 971 | 346 | 596 | 934 | 3.268 | 4.147 | 1.189 | 2.659 | 1.149 |
| Depreciation & amort. | -171 | -171 | -180 | -346 | -522 | -462 | -516 | -473 | -536 | -576 | -380 | -348 | -457 |
| EBIT | 244 | 244 | 89 | 330 | 450 | -116 | 80 | 461 | 2.733 | 3.571 | 809 | 2.311 | 692 |
| Net financials | -112 | -112 | 199 | -42 | -25 | -60 | -101 | -99 | -4 | -298 | 29 | 68 | 70 |
| Profit before tax | 132 | 132 | 288 | 289 | 424 | -177 | -22 | 361 | 2.729 | 3.273 | 838 | 2.379 | 762 |
| Tax | -0 | -0 | 106 | 67 | 102 | -34 | -3 | 79 | 601 | 748 | 185 | 559 | 170 |
| Net profit | 132 | 132 | 182 | 222 | 323 | -143 | -19 | 282 | 2.127 | 2.525 | 653 | 1.820 | 592 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.463 | 2.463 | 2.275 | 2.557 | 2.572 | 3.232 | 4.430 | 7.730 | 10.409 | 9.978 | 11.001 | 11.022 | 9.927 |
| Equity | 212 | 212 | 394 | 779 | 991 | 739 | 720 | 1.002 | 3.017 | 2.741 | 3.149 | 4.469 | 3.561 |
| Long-term debt | 1.325 | 1.325 | 591 | 145 | 0 | 431 | 1.137 | 976 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 926 | 926 | 1.185 | 1.517 | 1.504 | 2.020 | 2.533 | 5.707 | 7.380 | 7.237 | 7.852 | 6.504 | 6.330 |
| Total debt | 2.251 | 2.251 | 1.776 | 1.778 | 1.581 | 2.494 | 3.710 | 6.728 | 7.380 | 7.237 | 7.852 | 6.504 | 6.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LCMF Holding ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Jerger | Chief Executive Officer | 0 companies |