| Revenue | DKK 5M | +59% |
| EBITDA | DKK 2,8M | +193% |
| Net profit | DKK 2M | +49% |
| Total assets | DKK 5,9M | +139% |
| Equity | DKK 3,9M | +65% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 328 | 1.802 | 2.101 | 3.558 | 3.306 | 3.199 | 2.854 | 2.917 | 3.671 | 3.116 | 4.959 |
| Staff expenses | -61 | -786 | -1.763 | -3.069 | -3.280 | -2.539 | -2.252 | -2.036 | -1.922 | -2.149 | -2.129 |
| EBITDA | 266 | 1.016 | 338 | 489 | 26 | 661 | 602 | 882 | 1.749 | 967 | 2.831 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -22 |
| EBIT | 266 | 1.016 | 338 | 489 | 26 | 661 | 602 | 882 | 1.749 | 950 | 2.809 |
| Net financials | -4 | -2 | -10 | -18 | -5 | -19 | -62 | -3 | -30 | 4 | -54 |
| Profit before tax | 262 | 1.014 | 329 | 471 | 21 | 641 | 540 | 879 | 1.719 | 954 | 2.755 |
| Tax | 63 | 232 | 81 | 107 | 13 | 150 | 127 | 207 | 452 | -418 | 706 |
| Net profit | 199 | 782 | 248 | 364 | 8 | 492 | 413 | 673 | 1.266 | 1.372 | 2.048 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 460 | 1.300 | 1.831 | 1.675 | 967 | 1.728 | 1.492 | 1.364 | 2.507 | 2.453 | 5.875 |
| Equity | 249 | 1.031 | 1.079 | 1.043 | 521 | 1.012 | 1.025 | 1.148 | 2.014 | 2.386 | 3.934 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 269 | 752 | 633 | 446 | 716 | 467 | 216 | 493 | 66 | 1.939 |
| Total debt | 211 | 269 | 752 | 633 | 446 | 716 | 467 | 216 | 493 | 66 | 1.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2015 | — | — |
JA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAL SPORT HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
MINOLA HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Normann Larsen | Management | 0 companies |
| Jesper Alsing Larsen | Management | 0 companies |