| Revenue | DKK 2M | +38% |
| EBITDA | DKK 747K | +1307% |
| Net profit | DKK 581K | +1347% |
| Total assets | DKK 1,8M | +33% |
| Equity | DKK 1,1M | +20% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.604 | 1.856 | 1.845 | 1.421 | 1.959 |
| Staff expenses | -2.090 | -1.700 | -1.695 | -1.482 | -1.212 |
| EBITDA | 514 | 147 | 150 | -62 | 747 |
| Depreciation & amort. | -59 | -65 | -64 | -9 | -8 |
| EBIT | 454 | 81 | 86 | -71 | 740 |
| Net financials | -12 | -9 | -17 | 12 | 8 |
| Profit before tax | 442 | 72 | 69 | -59 | 747 |
| Tax | 101 | 17 | 16 | -12 | 166 |
| Net profit | 342 | 55 | 53 | -47 | 581 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.971 | 1.571 | 1.708 | 1.320 | 1.758 |
| Equity | 841 | 896 | 949 | 902 | 1.084 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.098 | 644 | 729 | 404 | 674 |
| Total debt | 1.098 | 644 | 729 | 404 | 674 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 1998 | |
| Former (3) | ||
| Board of Directors | 2006 – 2012 | |
| Chairman | 2008 – 2012 | |
| Board of Directors | 2006 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Michael Grill-Henriksen | Management | 0 companies |
| Pernille Korsholm Thomsen | Board of Directors | 0 companies |
| Jørgen Andersen | Chairman | 0 companies |
| Holger Svanberg | Board of Directors | 0 companies |
| Jan Kildemand Mortensen | Board of Directors | 0 companies |