| Revenue | DKK 43,2M | +1% |
| EBITDA | DKK 6,7M | +212% |
| Net profit | DKK 4,8M | +184% |
| Total assets | DKK 20,1M | +9% |
| Equity | DKK 6,5M | +283% |
| Employees | 58 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.941 | 4.459 | 6.121 | 2.365 | 7.046 | 52.366 | 57.549 | 65.701 | 68.351 | 56.980 | 57.775 | 59.421 | 50.364 | 42.782 | 43.196 |
| Staff expenses | -2.765 | -2.166 | -2.348 | -1.348 | -2.770 | -57.842 | -58.278 | -62.349 | -65.074 | -62.906 | -52.736 | -52.364 | -56.845 | -48.775 | -36.475 |
| EBITDA | 2.176 | 2.293 | 3.773 | 1.017 | 4.276 | -5.477 | -730 | 3.353 | 3.277 | -5.926 | 5.038 | 7.057 | -6.481 | -5.993 | 6.721 |
| Depreciation & amort. | 252 | 284 | 94 | -39 | -78 | -12.872 | -3.830 | -3.444 | -2.823 | -2.046 | -1.166 | -800 | -1.011 | -1.259 | -341 |
| EBIT | 1.925 | 2.009 | 3.679 | 978 | 4.199 | -18.349 | -4.560 | -92 | 454 | -7.972 | 3.873 | 6.257 | -7.491 | -7.252 | 6.380 |
| Net financials | -58 | -48 | -64 | 2 | 6 | 1.028 | 79 | 98 | -202 | -184 | 80 | -135 | 38 | -59 | -156 |
| Profit before tax | 1.867 | 1.961 | 3.615 | 980 | 4.204 | -17.322 | -4.481 | 6 | 252 | -8.156 | 3.953 | 6.122 | -7.454 | -7.311 | 6.224 |
| Tax | 516 | 505 | 1.035 | 249 | 1.000 | -3.853 | -962 | -280 | 88 | -1.830 | 925 | 1.383 | -1.585 | -1.574 | 1.414 |
| Net profit | 1.351 | 1.456 | 2.580 | 731 | 3.204 | -13.469 | -3.519 | 287 | 164 | -6.326 | 3.028 | 4.739 | -5.868 | -5.737 | 4.810 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.547 | 11.849 | 8.477 | 6.249 | 10.056 | 42.506 | 37.402 | 22.049 | 22.739 | 30.660 | 37.339 | 34.105 | 24.928 | 18.464 | 20.060 |
| Equity | 3.662 | 4.118 | 5.298 | 3.449 | 6.653 | 4.931 | 1.412 | 1.699 | 1.863 | 5.537 | 8.564 | 13.303 | 7.435 | 1.698 | 6.508 |
| Long-term debt | 3.984 | 4.316 | 894 | 0 | 0 | 5.094 | 1.588 | 913 | 1.904 | 5.078 | 5.241 | 5.363 | 5.504 | 5.588 | 5.815 |
| Short-term debt | 7.501 | 3.415 | 2.285 | 2.790 | 3.399 | 37.575 | 35.990 | 20.350 | 18.971 | 20.045 | 23.534 | 15.439 | 11.989 | 11.178 | 7.737 |
| Total debt | 11.485 | 7.731 | 3.179 | 2.790 | 3.399 | 37.575 | 35.990 | 20.350 | 20.876 | 25.123 | 28.775 | 20.801 | 17.493 | 16.766 | 13.552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PN Audit | Audit | 2000 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
IU Management | Management | 2000 | — | — |
PA Management | Management | 2000 | — | — |
PM Management | Management | 2015 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JFM Gruppen ApS | Company | 100.0% | 100.0% | 2016 |
JFM A/S | Company | 100.0% | 100.0% | 2015 |
FYNSKE MEDIER A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Wraae | Chief Executive Officer | 0 companies |
| Per Nielsen | Audit | 0 companies |
| Michael Brink Pedersen | Chief Executive Officer | 0 companies |
| Ian Ulric Michael Helgens | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Mikael Ringtved | Management | 0 companies |
| Keld Rørmose | Chief Executive Officer | 0 companies |
| Jens Bundgaard Poulsen | Board of Directors | 0 companies |
| Thomas Ladefoged | Board of Directors | 0 companies |
| Bjarne Werner Munck | Board of Directors | 0 companies |
| Jacob Melgaard Knobel | Board of Directors | 0 companies |
| Jesper Sondrup Rosener | Chairman | 0 companies |
| Erik Storm Thomsen | Board of Directors | 0 companies |
| Henrik Bo Lund | Board of Directors | 0 companies |
| Emil Steen Jørgensen | Board of Directors | 0 companies |