| Revenue | DKK -1,1M | +30% |
| EBITDA | DKK -1,3M | -54% |
| Net profit | DKK -476K | -196% |
| Total assets | DKK 2M | +70% |
| Equity | DKK 1,6M | +67% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -920 | -680 | -735 | -745 | 89 | 407 | 2.170 | 2.549 | -300 | -290 | -344 | -506 | -837 | -1.087 |
| Staff expenses | -375 | -371 | -916 | -931 | -860 | -1.009 | -1.110 | -966 | -0 | -0 | -0 | -0 | -0 | -201 |
| EBITDA | -1.295 | -1.050 | -1.651 | -1.676 | -771 | -602 | 1.060 | 1.576 | -300 | -290 | -344 | -506 | -837 | -1.288 |
| Depreciation & amort. | -10 | -14 | -15 | -14 | -10 | -10 | -5 | -3 | -5 | -10 | -12 | -12 | -2 | -1 |
| EBIT | -1.305 | -1.064 | -1.666 | -1.691 | -781 | -612 | 1.055 | 1.573 | -304 | -300 | -356 | -517 | -839 | -1.289 |
| Net financials | -81 | -177 | -128 | -3.203 | -1.740 | -715 | -123 | -124 | -28 | -5 | -1 | 0 | -0 | 2 |
| Profit before tax | -1.386 | -1.242 | -1.794 | -4.894 | -2.521 | -1.327 | 933 | 1.448 | -332 | -305 | -357 | -517 | -839 | -1.287 |
| Tax | -0 | -0 | -119 | -213 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -678 | -811 |
| Net profit | -1.386 | -1.242 | -1.675 | -4.680 | -2.521 | -1.327 | 933 | 1.448 | -332 | -305 | -357 | -517 | -161 | -476 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.002 | 961 | 413 | 663 | 792 | 292 | 2.049 | 3.275 | 512 | 252 | 153 | 571 | 1.149 | 1.952 |
| Equity | -1.030 | -1.571 | 256 | -2.724 | -2.545 | -3.172 | -1.540 | -91 | 376 | 71 | -286 | 197 | 936 | 1.559 |
| Long-term debt | 1.904 | 2.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 3 |
| Short-term debt | 128 | 125 | 157 | 3.387 | 3.337 | 3.465 | 3.589 | 3.366 | 136 | 181 | 439 | 374 | 209 | 390 |
| Total debt | 2.032 | 2.532 | 157 | 3.387 | 3.337 | 3.465 | 3.589 | 3.366 | 136 | 181 | 439 | 374 | 214 | 392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Audit | Audit | 1998 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
EJ Management | Management | 1998 | — | — |
JC Management | Management | 2026 | — | — |
LN Audit | Audit | 2003 | — | — |
PA Management | Management | 1998 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEMASKI ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Kallesøe | Audit | 0 companies |
| Henrik Lehmann Weng | Chief Executive Officer | 0 companies |
| Peter Bur Andersen | Chief Executive Officer | 0 companies |
| Jens Martin Skibsted | Chief Executive Officer | 0 companies |
| Elias Johannes Grove Nielsen | Management | 0 companies |
| Jan Chresten Rantzau von Backhaus | Management | 0 companies |
| Lars Nørgaard | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Neel Mark Wraae | Chief Executive Officer | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Hans Hellstrøm Henningsen | Board of Directors | 0 companies |
| Hans Morten Raaschou-Jensen | Board of Directors | 0 companies |
| Rasmus Bech Hansen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Ejvind Henriksen | Board of Directors | 0 companies |
| Henrik Elliot Nyegaard | Board of Directors | 0 companies |
| Jørgen Mads Clausen | Chairman | 0 companies |
| Mads Jørgen Nøhr Clausen | Board of Directors | 0 companies |
| Mikkel Rohde | Board of Directors | 0 companies |
| Kenneth Steiniche Dalsgaard | Chairman | 0 companies |