| Revenue | DKK 334K | +1% |
| EBITDA | DKK 249K | -17% |
| Net profit | DKK 9K | -85% |
| Total assets | DKK 3,4M | +12% |
| Equity | DKK 441K | +2% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 168 | 171 | 173 | 173 | 173 | 216 | 290 | 330 | 334 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | 113 | 118 | 137 | 112 | 121 | 114 | 253 | 301 | 249 |
| Depreciation & amort. | -15 | -26 | -26 | -26 | -26 | -36 | -64 | -71 | -73 | -87 |
| EBIT | 46 | 87 | 92 | 111 | 86 | 84 | 51 | 183 | 228 | 162 |
| Net financials | -16 | -27 | -29 | -26 | -22 | -32 | -58 | -114 | -153 | -150 |
| Profit before tax | 30 | 61 | 63 | 86 | 64 | 52 | -7 | 69 | 75 | 11 |
| Tax | 8 | 13 | 14 | 19 | 14 | 12 | -2 | 15 | 17 | 3 |
| Net profit | 22 | 47 | 49 | 67 | 50 | 41 | -6 | 54 | 58 | 9 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 966 | 1.118 | 1.012 | 998 | 1.021 | 2.008 | 2.089 | 2.647 | 3.022 | 3.383 |
| Equity | 72 | 119 | 169 | 235 | 285 | 326 | 320 | 374 | 432 | 441 |
| Long-term debt | 759 | 669 | 578 | 487 | 455 | 1.027 | 958 | 808 | 765 | 622 |
| Short-term debt | 132 | 327 | 263 | 272 | 279 | 651 | 811 | 1.465 | 1.824 | 2.316 |
| Total debt | 891 | 996 | 841 | 760 | 733 | 1.678 | 1.769 | 2.273 | 2.589 | 2.938 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JENS MADSEN INVEST ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Madsen | Management | 0 companies |