| Revenue | DKK -7,1M | -672% |
| EBITDA | DKK -10,2M | -386% |
| Net profit | DKK -10M | -243% |
| Total assets | DKK 49M | -9% |
| Equity | DKK 48,3M | -5% |
| Employees | 15 | — |
| Item | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | -618 | -1.799 | -1.166 | -1.638 | 148 | -785 | -4.865 | 8.278 | 1.248 | -7.136 |
| Staff expenses | -0 | -340 | -715 | -1.066 | -1.184 | -1.921 | -2.337 | -2.979 | -3.567 | -3.335 | -3.015 |
| EBITDA | -109 | -958 | -2.514 | -2.232 | -2.821 | -1.773 | -3.122 | -7.844 | 4.711 | -2.087 | -10.151 |
| Depreciation & amort. | -0 | -22 | -32 | -64 | -142 | -658 | -1.369 | -1.644 | -1.574 | -2.076 | -1.505 |
| EBIT | -109 | -980 | -2.546 | -2.296 | -2.963 | -2.431 | -4.491 | -9.488 | 3.137 | -4.163 | -11.656 |
| Net financials | -8 | -29 | -61 | -218 | -432 | -508 | -157 | -152 | 173 | 141 | -226 |
| Profit before tax | -117 | -1.009 | -2.607 | -2.514 | -3.395 | -2.939 | -4.647 | -9.640 | 3.310 | -4.022 | -11.882 |
| Tax | -29 | -232 | -572 | -552 | -746 | -646 | -1.023 | -2.105 | 734 | -1.098 | -1.855 |
| Net profit | -88 | -777 | -2.035 | -1.962 | -2.648 | -2.293 | -3.624 | -7.535 | 2.576 | -2.924 | -10.027 |
| Item | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 343 | 2.227 | 2.993 | 22.389 | 33.764 | 50.658 | 56.273 | 51.661 | 55.704 | 54.153 | 49.030 |
| Equity | 292 | 2.007 | 2.472 | 21.509 | 33.361 | 48.868 | 54.244 | 51.209 | 53.785 | 50.861 | 48.334 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 214 | 521 | 880 | 403 | 1.744 | 2.029 | 452 | 1.919 | 3.292 | 696 |
| Total debt | 51 | 214 | 521 | 880 | 403 | 1.790 | 2.029 | 452 | 1.919 | 3.292 | 696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJERT PRIVATE EQUITY A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Julius Klejs Jensen | Management | 0 companies |
| Lars Andreas Helgstrand | Board of Directors | 0 companies |
| Carsten Henrik Ørssleff | Chairman | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Arne Hougaard Mikkelsen | Board of Directors | 0 companies |