| Revenue | DKK 1,3M | +38% |
| EBITDA | DKK 2,9M | +447% |
| Net profit | DKK 1,2M | +325% |
| Total assets | DKK 44,5M | +4% |
| Equity | DKK 10,2M | +14% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | -37 | 1.283 | 1.159 | 1.341 | 1.275 | 965 | 1.330 |
| Staff expenses | -0 | -0 | -66 | -96 | -96 | -96 | -96 | -72 |
| EBITDA | 26 | 2.552 | 2.483 | 7.540 | 5.100 | -2.082 | 532 | 2.911 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26 | 2.552 | 2.483 | 7.540 | 5.100 | -2.082 | 532 | 2.911 |
| Net financials | -749 | -1.152 | -132 | -244 | -255 | -304 | -1.225 | -1.350 |
| Profit before tax | -723 | 1.400 | 2.350 | 7.297 | 4.846 | -2.386 | -692 | 1.562 |
| Tax | -158 | 315 | 517 | 1.612 | 1.066 | -525 | -152 | 344 |
| Net profit | -565 | 1.085 | 1.833 | 5.684 | 3.779 | -1.861 | -540 | 1.218 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 14.706 | 35.183 | 35.914 | 42.352 | 46.322 | 42.939 | 42.727 | 44.469 |
| Equity | -515 | 570 | 2.403 | 8.088 | 11.417 | 9.556 | 9.016 | 10.234 |
| Long-term debt | 0 | 619 | 26.849 | 26.823 | 28.691 | 28.658 | 28.658 | 28.658 |
| Short-term debt | 15.221 | 33.837 | 5.988 | 5.154 | 3.075 | 2.306 | 2.786 | 2.967 |
| Total debt | 15.221 | 34.456 | 32.837 | 31.978 | 31.767 | 30.963 | 31.444 | 31.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2018 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KN Management | Management | 2016 | — | — |
JF Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jantzen Investments ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Fiil Jantzen | Management | 0 companies |
| Luisana Mazzei Jantzen | Chief Executive Officer | 0 companies |
| Klaus Nielsen | Management | 0 companies |
| Jørn Frøsig Johansen | Management | 0 companies |
| Erik Jantzen | Chairman | 0 companies |