| Revenue | DKK 47,4M | +8% |
| EBITDA | DKK 23M | -1% |
| Net profit | DKK -9,4M | -698% |
| Total assets | DKK 177,7M | +19% |
| Equity | DKK 66K | -99% |
| Employees | 20 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.254 | 2.540 | 2.962 | 2.346 | 2.038 | 15.395 | 22.219 | 33.767 | 44.107 | 47.439 |
| Staff expenses | -2.361 | -3.103 | -2.987 | -3.485 | -3.172 | -3.343 | -4.630 | -13.441 | -20.844 | -24.418 |
| EBITDA | -108 | -563 | -25 | -1.139 | -1.134 | 12.051 | 17.589 | 20.326 | 23.228 | 23.021 |
| Depreciation & amort. | -121 | -164 | -150 | -130 | -173 | -8.916 | -12.228 | -15.481 | -19.144 | -26.655 |
| EBIT | -228 | -727 | -175 | -1.270 | -1.306 | 3.135 | 5.361 | 4.844 | 4.085 | -3.634 |
| Net financials | 349 | 346 | 722 | 3.206 | -16 | -1.458 | -1.646 | -1.776 | -5.538 | -8.283 |
| Profit before tax | 120 | -381 | 547 | 1.936 | -1.322 | 1.677 | 3.715 | 3.069 | -1.453 | -11.918 |
| Tax | -59 | -159 | -26 | -235 | -281 | 372 | 821 | 531 | -279 | -2.551 |
| Net profit | 180 | -222 | 573 | 2.171 | -1.041 | 1.305 | 2.894 | 2.538 | -1.174 | -9.366 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.358 | 4.543 | 8.530 | 12.866 | 20.280 | 73.245 | 89.439 | 117.631 | 149.609 | 177.727 |
| Equity | 230 | 8 | 581 | 2.752 | 1.711 | 4.117 | 7.011 | 7.707 | 6.532 | 66 |
| Long-term debt | 0 | 273 | 273 | 0 | 66 | 45.238 | 53.919 | 64.393 | 94.207 | 122.896 |
| Short-term debt | 5.114 | 4.262 | 7.676 | 10.115 | 18.503 | 23.543 | 27.417 | 43.471 | 47.492 | 54.291 |
| Total debt | 5.114 | 4.535 | 7.949 | 10.115 | 18.569 | 68.781 | 81.336 | 107.865 | 141.700 | 177.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JN 2025 ApS | Company | 66.7% | 66.7% | 2025 |
EK INVEST AF 2010 ApS | Company | 15.0% | 15.0% | 2025 |
Simon Jakobsen Holding ApS | Company | 10.0% | 10.0% | 2025 |
Intopit A/S | Company | 100.0% | 100.0% | 2018 |
AC Group A/S | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magne Schmidt Jakobsen | Management | 0 companies |
| Martin Jørgensen | Board of Directors | 0 companies |
| Tina Malin Weilert | Board of Directors | 0 companies |
| Søren Christensen | Board of Directors | 0 companies |
| Frederik Anker Christensen | Board of Directors | 0 companies |
| Claus Anker Christensen | Chairman | 0 companies |
| Diana Foged Nielsen | Chairman | 0 companies |
| Simon Nørgaard Jakobsen | Board of Directors | 0 companies |
| Henrik Gregersen Hansen | Board of Directors | 0 companies |