| Revenue | DKK 25,6M | -9% |
| EBITDA | DKK -1,1M | +60% |
| Net profit | DKK -1M | +55% |
| Total assets | DKK 34,5M | +3% |
| Equity | DKK 14,7M | -7% |
| Employees | 46 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 30.616 | 31.419 | 32.653 | 28.062 | 25.611 |
| Staff expenses | -20.238 | -21.634 | -22.233 | -23.927 | -19.762 |
| EBITDA | 5.241 | 3.925 | 4.336 | -2.768 | -1.114 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.241 | 3.925 | 4.336 | -2.768 | -1.114 |
| Net financials | -239 | 868 | -316 | -241 | -225 |
| Profit before tax | 5.002 | 4.792 | 4.019 | -3.008 | -1.340 |
| Tax | 1.104 | 1.058 | 891 | -659 | -291 |
| Net profit | 3.898 | 3.734 | 3.128 | -2.349 | -1.049 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 38.527 | 40.454 | 38.867 | 33.466 | 34.520 |
| Equity | 14.203 | 16.920 | 18.975 | 15.784 | 14.736 |
| Long-term debt | 7.963 | 6.527 | 6.197 | 5.697 | 5.157 |
| Short-term debt | 16.361 | 16.879 | 13.458 | 11.985 | 14.628 |
| Total debt | 24.324 | 23.405 | 19.655 | 17.682 | 19.784 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Chief Executive Officer | Chief Executive Officer | 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Chairman | 2022 | |
| Board of Directors | 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Molzen | Chief Executive Officer | 0 companies |
| Dag Fjellheim | Board of Directors | 0 companies |
| Karl Johan Olof Westberg | Board of Directors | 0 companies |
| Frans Charlie Wallin | Chairman | 0 companies |
| Magnus Harald Arpi | Board of Directors | 0 companies |