| Revenue | DKK -55K | +20% |
| EBITDA | DKK -145K | -11% |
| Net profit | DKK -305K | -134% |
| Total assets | DKK 7,4M | -12% |
| Equity | DKK 7,1M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 38 | — | — | — | — | -68 | -59 | -53 | -50 | -47 | -56 | -46 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -66 | -85 | -90 |
| EBITDA | 37 | 38 | 0 | 0 | 0 | 0 | -68 | -59 | -53 | -50 | -59 | -122 | -131 | -145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 37 | 38 | 0 | 0 | 0 | 0 | -68 | -59 | -53 | -50 | -59 | -122 | -131 | -145 |
| Net financials | -245 | -519 | 0 | 0 | 0 | 0 | 158 | 296 | 440 | 1.462 | -1.175 | 504 | 1.032 | -160 |
| Profit before tax | -208 | -481 | 0 | 0 | 0 | 0 | 90 | 237 | 387 | 1.412 | -1.235 | 382 | 901 | -305 |
| Tax | -51 | -123 | -0 | -0 | -0 | -0 | 22 | 53 | 86 | 310 | 0 | 0 | 15 | 0 |
| Net profit | -157 | -358 | 0 | 0 | 0 | 0 | 68 | 184 | 302 | 1.102 | -1.235 | 382 | 886 | -305 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.899 | 8.332 | 0 | 0 | 0 | 0 | 8.982 | 9.129 | 9.293 | 10.266 | 8.142 | 7.742 | 8.389 | 7.397 |
| Equity | 7.862 | 8.171 | 0 | 0 | 0 | 0 | 8.957 | 9.089 | 9.200 | 9.902 | 7.838 | 7.720 | 8.364 | 7.059 |
| Long-term debt | 0 | -78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.037 | -83 | 0 | 0 | 0 | 0 | 25 | 40 | 93 | 81 | 305 | 23 | 24 | 338 |
| Total debt | -1.037 | -161 | 0 | 0 | 0 | 0 | 25 | 40 | 93 | 364 | 305 | 23 | 24 | 338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Mangor | Founder | 0 companies |
| Amalie Mangor | Chairman | 0 companies |
| Louise Mangor | Board of Directors | 0 companies |
| Peter-Ulrik Plesner | Chairman | 0 companies |