| Revenue | DKK 112K | -17% |
| EBITDA | DKK 108K | -33% |
| Net profit | DKK 1K | -100% |
| Total assets | DKK 4,8M | +0% |
| Equity | DKK 1,3M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 230 | -109 | 210 | 135 | 112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 430 | 550 | -324 | 160 | 108 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 430 | 550 | -324 | 160 | 108 |
| Net financials | -30 | -53 | -61 | 388 | -106 |
| Profit before tax | 400 | 497 | -385 | 548 | 1 |
| Tax | 90 | 110 | -95 | 121 | 0 |
| Net profit | 310 | 388 | -290 | 428 | 1 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.302 | 5.173 | 4.715 | 4.766 | 4.756 |
| Equity | 774 | 1.162 | 872 | 1.299 | 1.301 |
| Long-term debt | 3.314 | 3.658 | 3.592 | 3.095 | 3.185 |
| Short-term debt | 80 | 110 | 77 | 193 | 77 |
| Total debt | 3.394 | 3.768 | 3.670 | 3.288 | 3.262 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JM Founder | Founder | 1999 |
PM Management | Management | 2023 |
| Former (1) | ||
LL Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (5) | ||
| Board of Directors | 2005 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 1999 – 2000 | |
| Chairman | 1999 – 2005 | |
| Chairman | 2005 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jonna Merry Aagaard | Founder | 0 companies |
| Lasse Larsen Brander | Management | 0 companies |
| Peter Møller Lassen | Management | 0 companies |
| Frank Lund Aagaard | Board of Directors | 0 companies |
| Morten Krogh | Board of Directors | 0 companies |
| Mads Thorup Caprani | Board of Directors | 0 companies |
| Torben Georg Mikkelsen | Board of Directors | 0 companies |
| Heinz Kvottrup Lorentzen | Chairman | 0 companies |
| Peter Klitgaard | Chairman | 0 companies |
| Martin Lund Jensen | Chairman | 0 companies |
| Michael Maigaard Nielsen | Board of Directors | 0 companies |