| Revenue | DKK 3,9M | +54% |
| EBITDA | DKK 5M | +39% |
| Net profit | DKK 3,4M | +38% |
| Total assets | DKK 66M | +14% |
| Equity | DKK 24,6M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -258 | -254 | -370 | -309 | -299 | -21 | -5 | -5 | -3 | -95 | 1.358 | 2.859 | 3.129 | 2.561 | 3.950 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -135 | -405 | -404 | -405 | -405 |
| EBITDA | -258 | -254 | -370 | -309 | -299 | -21 | -5 | -5 | -3 | -95 | 1.224 | 2.454 | 9.319 | 3.586 | 4.991 |
| Depreciation & amort. | -108 | -25 | -257 | -464 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -366 | -280 | -627 | -772 | -310 | -21 | -5 | -5 | -3 | -95 | 1.224 | 2.454 | 9.319 | 3.586 | 4.991 |
| Net financials | 957 | -2.125 | 2.374 | -5.902 | 166 | 154 | 13 | -0 | -0 | -1 | -582 | -998 | 2.056 | -1.100 | -1.568 |
| Profit before tax | 165 | -2.904 | 1.742 | -6.723 | -150 | 133 | 8 | -5 | -3 | -96 | 641 | 1.456 | 11.375 | 2.486 | 3.422 |
| Tax | 140 | 2.219 | -0 | 625 | -0 | 3 | -0 | -0 | -0 | -42 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 25 | -5.122 | 1.742 | -7.348 | -150 | 130 | 8 | -5 | -3 | -54 | 641 | 1.456 | 11.375 | 2.486 | 3.422 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.447 | 31.544 | 31.167 | 20.532 | 579 | 282 | 138 | 133 | 129 | 37.925 | 37.433 | 43.838 | 44.173 | 57.720 | 65.954 |
| Equity | 33.641 | 28.422 | 29.067 | 20.220 | 145 | 275 | 134 | 129 | 125 | 5.236 | 5.877 | 7.333 | 18.708 | 21.193 | 24.616 |
| Long-term debt | 3.150 | 650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.271 | 19.170 | 17.153 | 13.324 | 12.724 | 12.109 |
| Short-term debt | 806 | 3.122 | 2.100 | 313 | 434 | 6 | 4 | 4 | 4 | 11.418 | 12.386 | 19.353 | 12.141 | 23.802 | 29.229 |
| Total debt | 806 | 3.122 | 2.100 | 313 | 434 | 6 | 4 | 4 | 4 | 32.689 | 31.556 | 36.505 | 25.465 | 36.526 | 41.338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2016 | — | — |
JK Management | Management | 2021 | — | — |
KJ Founder | Founder | 2000 | — | — |
AV Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møllergård ApS | Company | 100.0% | 100.0% | 2021 |
KMS 1010 ApS | Company | 50.0% | 50.0% | 2016 |
JMS DK ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Madsen | Management | 0 companies |
| Jens Kjær Knudsen | Management | 0 companies |
| Kenn Jul Madsen | Founder | 0 companies |
| Aksel Voigt | Management | 0 companies |