| Revenue | DKK 11,6M | +24% |
| EBITDA | DKK 11,6M | +24% |
| Net profit | DKK -1,8M | +60% |
| Total assets | DKK 550,8M | -3% |
| Equity | DKK 269M | -1% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -750 | -1.285 | -871 | 15.599 | 27.676 | 26.816 | 13.656 | 13.483 | 9.350 | 11.595 |
| Staff expenses | -175 | -175 | -175 | -175 | -50 | -25 | -0 | -0 | -0 | -0 |
| EBITDA | -925 | -1.460 | -1.046 | 15.424 | 27.626 | 26.791 | 13.656 | 13.483 | 9.350 | 11.595 |
| Depreciation & amort. | -0 | -0 | -0 | -8.585 | -12.965 | -181.752 | -7.835 | -8.105 | -8.107 | -8.111 |
| EBIT | -925 | -1.460 | -1.046 | 6.839 | 14.661 | -154.961 | 5.821 | 5.378 | 1.243 | 3.484 |
| Net financials | -2.399 | -16.287 | -13.962 | -22.784 | -16.890 | -14.794 | -5.888 | -7.677 | -6.980 | -5.801 |
| Profit before tax | -3.324 | -17.747 | -15.008 | -15.945 | -2.229 | -169.755 | -67 | -2.299 | -5.737 | -2.317 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -812 | -957 | -1.262 | -510 |
| Net profit | -3.324 | -17.747 | -15.008 | -15.945 | -2.229 | -169.755 | 745 | -1.342 | -4.475 | -1.807 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 228.405 | 438.793 | 684.082 | 777.755 | 730.633 | 562.080 | 600.444 | 586.338 | 565.399 | 550.818 |
| Equity | 6.676 | 87.279 | 132.018 | 105.972 | 101.302 | 215.060 | 239.700 | 280.954 | 272.370 | 269.001 |
| Long-term debt | 0 | 327.965 | 246.631 | 490.295 | 471.217 | 225.662 | 223.289 | 221.128 | 217.219 | 214.990 |
| Short-term debt | 221.729 | 23.549 | 305.433 | 181.488 | 158.114 | 121.358 | 137.455 | 84.256 | 75.810 | 63.649 |
| Total debt | 221.729 | 351.514 | 552.064 | 671.783 | 629.331 | 347.020 | 360.744 | 305.384 | 293.029 | 278.639 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B&MC HOLDING, NORDBORG A/S | Company | 100.0% | 100.0% | 2022 |
PFA PENSION, FORSIKRINGSAKTIESELSKAB. | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Johanning | Management | 0 companies |
| Gitte Tveen Rindalsholt | Board of Directors | 0 companies |
| Peter Johan Mads Clausen | Chairman | 0 companies |
| Preben Nesager-Hansen | Board of Directors | 0 companies |
| Mads Fischer Thomsen | Board of Directors | 0 companies |
| Michael Bruhn | Board of Directors | 0 companies |
| Lars Tveen | Chairman | 0 companies |
| Per Egebæk Have | Chairman | 0 companies |