| Revenue | DKK 4M | -1% |
| EBITDA | DKK -681K | -279% |
| Net profit | DKK -965K | -3246% |
| Total assets | DKK 4,2M | -17% |
| Equity | DKK 3,3M | -23% |
| Employees | 11 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -425 | 551 | 663 | 728 | 5.717 | 4.055 | 3.996 |
| Staff expenses | -3.077 | -1.180 | -1.085 | -902 | -3.194 | -3.674 | -4.677 |
| EBITDA | -3.502 | -629 | -422 | -173 | 2.523 | 381 | -681 |
| Depreciation & amort. | -746 | -1.733 | -873 | -748 | -301 | -427 | -597 |
| EBIT | -4.248 | -2.363 | -1.295 | -921 | 2.222 | -46 | -1.278 |
| Net financials | -103 | -136 | -61 | -21 | 55 | 90 | 47 |
| Profit before tax | -4.350 | -2.499 | -1.357 | -943 | 2.278 | 44 | -1.231 |
| Tax | -957 | -29 | -298 | -293 | 69 | 13 | -267 |
| Net profit | -3.394 | -2.469 | -1.058 | -649 | 2.209 | 31 | -965 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.797 | 4.629 | 3.650 | 2.599 | 5.170 | 5.069 | 4.209 |
| Equity | 2.806 | 337 | -721 | 2.023 | 4.232 | 4.263 | 3.298 |
| Long-term debt | 2.600 | 3.729 | 3.894 | 0 | 0 | 0 | 0 |
| Short-term debt | 391 | 563 | 478 | 576 | 938 | 806 | 911 |
| Total debt | 2.991 | 4.292 | 4.372 | 576 | 938 | 806 | 911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
GL Management | Management | 2025 | — | — |
KF Management | Management | 2019 | — | — |
JB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JFM Gruppen ApS | Company | 66.7% | 66.7% | 2025 |
HERNING FOLKEBLAD (VESTJYLLAND) A/S | Company | 25.0% | 25.0% | 2025 |
FST Growth ApS | Company | 66.7% | 66.7% | 2022 |
Rock Paper Scissors Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Andersen | Chief Executive Officer | 0 companies |
| Gitte Lassen Stenkjær | Management | 0 companies |
| Kim Feierskov Møller-Nielsen | Management | 0 companies |
| Jens Bundgaard Andersen | Management | 0 companies |
| Bjarne Werner Munck | Chairman | 0 companies |
| Jesper Sondrup Rosener | Board of Directors | 0 companies |
| Jess Agerbæk | Board of Directors | 0 companies |
| Thomas Demant | Board of Directors | 0 companies |
| Stinus Errboe | Board of Directors | 0 companies |