| Revenue | DKK 1,2M | +15% |
| EBITDA | DKK 651K | +33% |
| Net profit | DKK -44K | +83% |
| Total assets | DKK 9,6M | -4% |
| Equity | DKK 347K | -11% |
| Employees | 1 | — |
| Item | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 504 | 721 | 868 | 1.049 | 1.026 | 1.050 | 1.068 | 1.032 | 1.191 |
| Staff expenses | -0 | -0 | -0 | -437 | -484 | -485 | -498 | -529 | -544 | -540 |
| EBITDA | 117 | 504 | 721 | 431 | 565 | 541 | 552 | 539 | 488 | 651 |
| Depreciation & amort. | -42 | -155 | -241 | -253 | -254 | -274 | -290 | -308 | -348 | -348 |
| EBIT | 75 | 349 | 480 | 178 | 312 | 267 | 261 | 231 | 140 | 303 |
| Net financials | -68 | -132 | -162 | -163 | -164 | -173 | -195 | -434 | -472 | -362 |
| Profit before tax | 8 | 217 | 317 | 15 | 147 | 94 | 67 | -203 | -332 | -59 |
| Tax | 1 | 48 | 70 | 4 | 34 | 22 | 15 | -32 | -70 | -15 |
| Net profit | 7 | 168 | 247 | 10 | 114 | 73 | 51 | -170 | -262 | -44 |
| Item | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.490 | 10.732 | 10.984 | 10.727 | 10.541 | 10.396 | 10.174 | 10.331 | 10.003 | 9.585 |
| Equity | 57 | 329 | 576 | 586 | 700 | 772 | 823 | 653 | 391 | 347 |
| Long-term debt | 3.241 | 9.218 | 8.902 | 8.589 | 8.289 | 7.989 | 7.780 | 7.633 | 7.439 | 7.200 |
| Short-term debt | 1.171 | 1.114 | 1.409 | 1.433 | 1.410 | 1.464 | 1.377 | 1.809 | 1.917 | 1.768 |
| Total debt | 4.412 | 10.332 | 10.311 | 10.022 | 9.699 | 9.452 | 9.157 | 9.443 | 9.357 | 8.967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANSACHS HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Mansachs | Management | 0 companies |