| Revenue | DKK 14M | +12% |
| EBITDA | DKK -2,2M | -35% |
| Net profit | DKK 6,4M | +313% |
| Total assets | DKK 98,3M | -6% |
| Equity | DKK 72,1M | +10% |
| Employees | 27 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | -15 | -19 | -25 | -31 | -62 | 609 | 614 | 9.054 | 12.538 | 14.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -600 | -1.050 | -10.602 | -14.148 | -16.179 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -17 | -11 | -17 | -15 | -19 | -25 | -31 | -62 | 9 | -436 | -1.548 | -1.610 | -2.179 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -262 | -471 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -17 | -11 | -17 | -15 | -19 | -25 | -31 | -62 | 9 | -436 | -1.548 | -1.872 | -2.650 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.924 | -1.038 | 393 | -181 | 7.605 | 7.273 | 10.666 | 13.235 | 21.481 | 16.811 | 1.467 | -1.482 | 8.210 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 1.907 | -1.048 | 376 | -197 | 7.586 | 7.247 | 10.635 | 13.173 | 21.490 | 16.375 | -81 | -3.354 | 5.559 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -158 | -158 | -148 | -197 | -204 | -220 | -210 | -131 | -105 | -141 | -312 | -341 | -868 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.065 | -890 | 524 | 1 | 7.790 | 7.468 | 10.845 | 13.304 | 21.594 | 16.516 | 232 | -3.014 | 6.428 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.568 | 28.275 | 29.132 | 30.130 | 38.991 | 47.243 | 49.342 | 58.884 | 79.262 | 87.642 | 90.236 | 104.288 | 98.291 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 15.357 | 14.216 | 14.158 | 14.098 | 21.537 | 27.986 | 34.564 | 43.055 | 61.276 | 73.105 | 68.695 | 65.647 | 72.117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.180 | 2.654 | 1.113 | 0 | 0 | 0 | 793 | 1.572 | 3.578 | 1.773 | 0 | 0 | 4.723 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.032 | 11.405 | 13.861 | 16.032 | 17.454 | 19.257 | 13.985 | 14.258 | 14.409 | 12.764 | 21.541 | 37.594 | 20.396 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.212 | 14.059 | 14.974 | 16.032 | 17.454 | 19.257 | 14.779 | 15.829 | 17.986 | 14.536 | 21.541 | 37.594 | 25.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Johanne Magdalene Fischer | Founder | 0 companies |
| Danny Rundberg Andersen | Chairman | 0 companies |
| Jørgen Frost | Board of Directors | 0 companies |
| Jacob Lahn Sloth | Board of Directors | 0 companies |