| Revenue | DKK 220K | +29% |
| EBITDA | DKK 209K | +22% |
| Net profit | DKK -276K | +67% |
| Total assets | DKK 13,1M | -4% |
| Equity | DKK 2,2M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260 | 2 | 457 | 180 | 503 | 283 | 701 | 572 | 402 | 209 | 478 | 435 | 171 | 220 |
| Staff expenses | -465 | -604 | -558 | -734 | -732 | -368 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -205 | -652 | -636 | -554 | -292 | -85 | -2.581 | 546 | 75 | 195 | 478 | 435 | 171 | 209 |
| Depreciation & amort. | 634 | 3.487 | 549 | 897 | 512 | -235 | -4.110 | -149 | -86 | -36 | -237 | -237 | -520 | -5 |
| EBIT | -839 | -4.139 | -1.185 | -1.451 | -804 | -320 | -6.692 | 397 | -11 | 159 | 241 | 199 | -349 | 204 |
| Net financials | -69 | -1.886 | -2.616 | -2.577 | -3.236 | -282 | -592 | -513 | -397 | -269 | -263 | -365 | -618 | -601 |
| Profit before tax | -908 | -6.025 | -3.801 | -4.028 | -4.039 | -602 | -7.283 | -116 | -408 | -109 | -23 | -167 | -968 | -397 |
| Tax | 8.490 | -0 | -0 | -769 | -54 | -0 | -484 | -0 | -0 | -13 | -0 | -42 | -131 | -120 |
| Net profit | -9.398 | -6.025 | -3.801 | -3.258 | -3.986 | -602 | -6.800 | -116 | -408 | -96 | -23 | -125 | -837 | -276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61.021 | 43.920 | 45.652 | 44.786 | 28.633 | 28.182 | 20.791 | 25.588 | 15.344 | 14.130 | 14.012 | 13.983 | 13.680 | 13.074 |
| Equity | 3.609 | 1.084 | -2.717 | -1.720 | -5.706 | 9.213 | 4.128 | 4.012 | 3.605 | 3.508 | 3.486 | 3.361 | 2.524 | 2.248 |
| Long-term debt | 9.695 | 9.217 | 8.650 | 8.488 | 7.744 | 7.508 | 14.120 | 16.951 | 9.001 | 8.074 | 7.457 | 6.278 | 5.849 | 4.596 |
| Short-term debt | 47.717 | 31.342 | 39.718 | 38.018 | 26.594 | 11.461 | 2.542 | 4.625 | 2.738 | 2.548 | 3.069 | 4.344 | 5.307 | 6.231 |
| Total debt | 57.412 | 40.559 | 48.368 | 46.505 | 34.339 | 18.969 | 16.662 | 21.576 | 11.739 | 10.621 | 10.526 | 10.622 | 11.156 | 10.827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Founder | Founder | 1988 | — | — |
JR Audit | Audit | 1988 | — | — |
FD Founder | Founder | 1988 | — | — |
HS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JASON FINANS A/S | Company | 100.0% | 100.0% | 2017 |
CIMAC-HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Andrea Marianne Luzie Welzel | Founder | 0 companies |
| Jens Rasmus Laursen | Audit | 0 companies |
| Flemming Dam | Founder | 0 companies |
| Hans Smith Andersen | Management | 0 companies |
| Lars Sigurd Espersen | Chairman | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Ivan Vinther Andersen | Board of Directors | 0 companies |
| Else Marie Dam | Board of Directors | 0 companies |