| Revenue | DKK 1,2M | -35% |
| EBITDA | DKK -113K | -125% |
| Net profit | DKK -109K | -135% |
| Total assets | DKK 1,7M | -15% |
| Equity | DKK 1,4M | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.174 | 2.189 | 1.665 | 2.032 | 1.449 | 1.626 | 1.789 | 1.169 |
| Staff expenses | -1.817 | -1.540 | -1.452 | -1.590 | -1.446 | -1.306 | -1.331 | -1.285 |
| EBITDA | 356 | 649 | 214 | 457 | 3 | 320 | 459 | -113 |
| Depreciation & amort. | -98 | -76 | -88 | -79 | -91 | -86 | -54 | -26 |
| EBIT | 259 | 573 | 126 | 378 | -88 | 234 | 405 | -139 |
| Net financials | -2 | -4 | 1 | -1 | -0 | -1 | -2 | -0 |
| Profit before tax | 257 | 570 | 126 | 378 | -88 | 233 | 403 | -139 |
| Tax | 65 | 144 | 32 | 89 | -19 | 52 | 89 | -30 |
| Net profit | 192 | 426 | 95 | 288 | -69 | 182 | 313 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.377 | 2.491 | 1.952 | 2.151 | 1.790 | 2.097 | 2.063 | 1.744 |
| Equity | 1.531 | 1.767 | 1.442 | 1.631 | 1.282 | 1.360 | 1.567 | 1.350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 846 | 720 | 509 | 516 | 508 | 737 | 495 | 394 |
| Total debt | 846 | 720 | 509 | 516 | 508 | 737 | 495 | 394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Michael Simonsen | Management | 0 companies |
| Lonni Silvanna Kleissl | Board of Directors | 0 companies |
| Kai Michelsen | Chairman | 0 companies |
| Edni Ruth Hørlyck Simonsen | Board of Directors | 0 companies |