| Revenue | DKK 367K | +5% |
| EBITDA | DKK 367K | +5% |
| Net profit | DKK 243K | +22% |
| Total assets | DKK 11,1M | +27% |
| Equity | DKK 4,2M | +6% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 163 | 250 | 356 | 359 | 355 | 354 | 354 | 353 | 352 | 350 | 367 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 250 | 356 | 359 | 355 | 354 | 354 | 353 | 31 | 350 | 367 |
| Depreciation & amort. | -106 | -79 | -67 | -67 | -67 | -67 | -67 | -67 | -0 | -0 | -0 |
| EBIT | -57 | 171 | 289 | 292 | 288 | 287 | 287 | 286 | 31 | 350 | 367 |
| Net financials | -73 | -117 | -113 | -143 | -76 | -58 | -62 | -49 | -55 | -95 | -55 |
| Profit before tax | 16 | 53 | 176 | 149 | 212 | 229 | 225 | 238 | -24 | 255 | 311 |
| Tax | 1 | 10 | 39 | 33 | 47 | 51 | 50 | 52 | -5 | 56 | 69 |
| Net profit | 15 | 43 | 137 | 116 | 165 | 178 | 175 | 186 | -19 | 199 | 243 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.697 | 3.630 | 3.563 | 3.483 | 3.415 | 3.349 | 3.489 | 3.218 | 6.694 | 8.708 | 11.086 |
| Equity | 35 | 79 | 216 | 332 | 497 | 675 | 851 | 1.037 | 3.757 | 3.956 | 4.199 |
| Long-term debt | 2.951 | 2.820 | 2.689 | 2.219 | 1.776 | 1.367 | 910 | 838 | 764 | 718 | 40 |
| Short-term debt | 711 | 721 | 634 | 894 | 1.089 | 1.238 | 1.644 | 1.244 | 1.343 | 3.175 | 5.960 |
| Total debt | 3.662 | 3.541 | 3.323 | 3.113 | 2.865 | 2.605 | 2.554 | 2.082 | 2.107 | 3.893 | 5.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2014 | — | — |
MJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDSIL HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
WILMAR HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Juel | Management | 0 companies |
| Michael Juel | Management | 0 companies |