| Revenue | DKK 8M | +9% |
| EBITDA | DKK 463K | -67% |
| Net profit | DKK 158K | -82% |
| Total assets | DKK 4,6M | +3% |
| Equity | DKK 2,4M | -6% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 114 | 4.131 | 6.524 | 7.408 | 8.049 |
| Staff expenses | -0 | -2.657 | -4.970 | -6.004 | -7.587 |
| EBITDA | 14 | 1.373 | 1.554 | 1.404 | 463 |
| Depreciation & amort. | -124 | -124 | -142 | -237 | -246 |
| EBIT | -110 | 1.250 | 1.412 | 1.166 | 216 |
| Net financials | -0 | -39 | -52 | -22 | -11 |
| Profit before tax | -110 | 1.211 | 1.360 | 1.144 | 206 |
| Tax | -0 | 247 | 312 | 245 | 48 |
| Net profit | -110 | 963 | 1.048 | 899 | 158 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.106 | 3.390 | 4.368 | 4.482 | 4.612 |
| Equity | -50 | 913 | 1.962 | 2.561 | 2.419 |
| Long-term debt | 1.100 | 902 | 542 | 162 | 40 |
| Short-term debt | 56 | 1.569 | 1.844 | 1.747 | 2.153 |
| Total debt | 1.156 | 2.472 | 2.386 | 1.909 | 2.193 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Management | Management | 2021 |
| Former (1) | ||
TT Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jørgensen | Management | 0 companies |
| Thomas Tscherning Kruse | Management | 0 companies |
| Jens Tscherning Kruse | Chairman | 0 companies |