| Revenue | DKK 6,6M | -35% |
| EBITDA | DKK 6,4M | +341% |
| Net profit | DKK 3,9M | +139% |
| Total assets | DKK 3,5M | -78% |
| Equity | DKK 2,3M | +245% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.199 | 6.832 | 9.351 | 7.511 | 10.170 | 10.134 | 6.634 |
| Staff expenses | -6.482 | -7.983 | -11.874 | -9.541 | -8.757 | -8.679 | -105 |
| EBITDA | -3.283 | -1.151 | -2.523 | -2.042 | 1.405 | 1.455 | 6.414 |
| Depreciation & amort. | -257 | -348 | -440 | -389 | -395 | -290 | -20 |
| EBIT | -3.540 | -1.499 | -2.963 | -2.431 | 1.010 | 1.166 | 6.394 |
| Net financials | -3 | 6 | -99 | -287 | -367 | -455 | -801 |
| Profit before tax | -3.543 | -1.492 | -3.062 | -2.718 | 643 | 710 | 5.593 |
| Tax | -775 | -0 | -90 | 326 | -552 | -913 | 1.708 |
| Net profit | -2.769 | -1.492 | -2.971 | -3.044 | 1.195 | 1.624 | 3.885 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.372 | 6.040 | 4.726 | 3.933 | 6.806 | 16.095 | 3.475 |
| Equity | -2.269 | -961 | -1.359 | -4.403 | -3.208 | -1.585 | 2.300 |
| Long-term debt | 3.941 | 0 | 60 | 522 | 0 | 0 | 0 |
| Short-term debt | 2.699 | 7.001 | 6.025 | 7.814 | 10.015 | 17.679 | 1.175 |
| Total debt | 6.640 | 7.001 | 6.085 | 8.336 | 10.015 | 17.679 | 1.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2022 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
VH Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Masine ApS | Company | 100.0% | 100.0% | 2016 |
Cary Group Denmark Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Olov Mats Green | Management | 0 companies |
| Kenneth John Waagenes | Chief Executive Officer | 0 companies |
| Viggo Hansen | Management | 0 companies |
| Anders Peter Jensen | Chairman | 0 companies |
| Jeppe Ruseng Hansen | Chairman | 0 companies |
| Niels Jørgen Iversen | Board of Directors | 0 companies |
| Lars Thorgaard Henriksen | Board of Directors | 0 companies |
| Joakim Rasiwala | Board of Directors | 0 companies |