| Revenue | DKK -360K | -58% |
| EBITDA | DKK -851K | +36% |
| Net profit | DKK -683K | +34% |
| Total assets | DKK 2M | -12% |
| Equity | DKK 1,4M | -33% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9 | 1.022 | 169 | -855 | -360 |
| Staff expenses | -168 | -304 | -300 | -476 | -491 |
| EBITDA | -158 | 718 | -131 | -1.331 | -851 |
| Depreciation & amort. | -170 | -162 | -4 | -6 | -0 |
| EBIT | -328 | 556 | -135 | -1.337 | -851 |
| Net financials | -1 | -19 | -13 | 12 | 1 |
| Profit before tax | -329 | 537 | -148 | -1.325 | -850 |
| Tax | -87 | 119 | -31 | -291 | -167 |
| Net profit | -241 | 418 | -117 | -1.034 | -683 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.433 | 3.184 | 3.110 | 2.237 | 1.980 |
| Equity | 1.711 | 2.129 | 2.012 | 2.077 | 1.394 |
| Long-term debt | 0 | 149 | 0 | 0 | 0 |
| Short-term debt | 722 | 858 | 1.081 | 86 | 518 |
| Total debt | 722 | 1.007 | 1.081 | 86 | 518 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JM Management | Management | 2002 |
MD Founder | Founder | 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2008 | |
| Former (2) | ||
| Board of Directors | 2008 – 2019 | |
| Board of Directors | 2002 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Munkholm | Management | 0 companies |
| Michael Dreisler | Founder | 0 companies |
| Henrik Lybæk Christensen | Chairman | 0 companies |
| Morten Jensen | Board of Directors | 0 companies |
| Kurt Aabo Sørensen | Board of Directors | 0 companies |
| Helle Gudrun Munkholm | Board of Directors | 0 companies |