| Revenue | DKK 3,1M | +152% |
| EBITDA | DKK -2,1M | -345% |
| Net profit | DKK -2,5M | -395% |
| Total assets | DKK 33,5M | +4% |
| Equity | DKK 14,8M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 837 | 1.030 | 1.115 | 728 | 894 | 45 | 924 | 697 | 2.262 | 4.409 | 1.196 | 808 | 1.221 | 3.081 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -402 |
| EBITDA | 990 | 1.030 | 1.115 | 728 | 852 | 45 | 1.499 | 1.349 | 2.680 | 4.779 | 1.570 | 808 | 872 | -2.141 |
| Depreciation & amort. | 77 | -30 | -53 | -38 | -30 | -14 | -14 | -14 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 913 | 1.000 | 1.062 | 690 | 823 | 31 | 1.485 | 1.335 | 2.668 | 4.779 | 1.570 | 808 | 872 | -2.141 |
| Net financials | -234 | -875 | 1.053 | -433 | -136 | -159 | -83 | -133 | -143 | -210 | 82 | 191 | 198 | 192 |
| Profit before tax | 679 | 125 | 2.115 | 258 | 686 | -128 | 1.402 | 1.202 | 2.525 | 4.570 | 1.652 | 998 | 1.070 | -1.950 |
| Tax | 154 | 67 | 236 | -12 | 80 | 156 | 309 | 266 | 538 | 1.039 | 370 | 220 | 234 | 512 |
| Net profit | 525 | 58 | 1.882 | 337 | 607 | -284 | 1.093 | 937 | 1.987 | 3.531 | 1.282 | 779 | 835 | -2.461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.755 | 23.732 | 25.835 | 23.736 | 24.022 | 23.665 | 24.535 | 25.862 | 28.008 | 32.840 | 31.230 | 31.756 | 32.142 | 33.460 |
| Equity | 6.683 | 6.646 | 8.433 | 8.670 | 9.176 | 8.892 | 9.879 | 10.707 | 12.583 | 16.001 | 16.533 | 16.812 | 17.347 | 14.819 |
| Long-term debt | 14.719 | 14.563 | 14.443 | 13.422 | 13.404 | 13.310 | 13.003 | 13.020 | 12.947 | 12.816 | 12.323 | 12.021 | 11.684 | 11.604 |
| Short-term debt | 1.249 | 1.351 | 1.789 | 526 | 404 | 423 | 485 | 823 | 1.078 | 2.561 | 760 | 1.309 | 1.496 | 5.421 |
| Total debt | 15.968 | 15.914 | 16.231 | 13.948 | 13.808 | 13.733 | 13.488 | 13.843 | 14.024 | 15.377 | 13.084 | 13.330 | 13.180 | 17.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
JM Founder | Founder | 1989 | — | — |
| Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet H.P. Hansen Statsautoriseret Revisor | Audit | 0 companies |
| Jørgen Martin Kallesen | Founder | 0 companies |
| ADMINISTRATIONSSELSKABET AF 18.12.2000 ApS | Audit | 0 companies |