| Revenue | DKK 1,9M | -67% |
| EBITDA | DKK -106K | -105% |
| Net profit | DKK -227K | -119% |
| Total assets | DKK 22,1M | -25% |
| Equity | DKK 5,1M | -32% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.651 | 8.640 | 10.999 | 5.904 | 1.935 |
| Staff expenses | -4.813 | -4.112 | -5.048 | -3.912 | -2.041 |
| EBITDA | 4.316 | 4.528 | 5.528 | 1.992 | -106 |
| Depreciation & amort. | -165 | -134 | -268 | -180 | -60 |
| EBIT | 4.151 | 4.395 | 5.259 | 1.812 | -166 |
| Net financials | -149 | -140 | -427 | -288 | -119 |
| Profit before tax | 4.002 | 4.255 | 4.832 | 1.524 | -285 |
| Tax | 884 | 940 | 1.077 | 339 | -58 |
| Net profit | 3.118 | 3.315 | 3.755 | 1.184 | -227 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.588 | 25.764 | 29.941 | 29.359 | 22.103 |
| Equity | 9.732 | 11.047 | 8.080 | 7.564 | 5.137 |
| Long-term debt | 264 | 186 | 0 | 0 | 0 |
| Short-term debt | 15.586 | 14.528 | 21.793 | 21.735 | 16.910 |
| Total debt | 15.850 | 14.714 | 21.793 | 21.735 | 16.910 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JK Management | Management | 2023 |
| Former (1) | ||
NM Management | Management | 2004 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (7) | ||
| Chairman | 2004 – 2007 | |
| Chairman | 2011 – 2023 | |
| Chairman | 2007 – 2011 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2011 – 2023 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Kornum | Management | 0 companies |
| Niels Marinus Clausen | Management | 0 companies |
| Kjeld Erik Buhl | Chairman | 0 companies |
| Peter Ashton Hart | Chairman | 0 companies |
| Lis Bøgen | Chairman | 0 companies |
| Poul Mortensen | Chairman | 0 companies |
| Ole Trudslev | Chairman | 0 companies |
| Pernille Worziger Jeppesen | Board of Directors | 0 companies |
| Tommy Søberg | Board of Directors | 0 companies |
| Anette Fischer Brink-Jensen | Board of Directors | 0 companies |
| Kaj Østergaard | Board of Directors | 0 companies |