| Revenue | DKK 985K | -38% |
| EBITDA | DKK -1,1M | -117% |
| Net profit | DKK -1,1M | -72% |
| Total assets | DKK 9M | -9% |
| Equity | DKK 5,6M | -17% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.832 | -2.701 | — | — | — | — | 2.769 | 3.089 | 2.625 | 1.703 | 2.844 | 2.627 | 1.599 | 985 |
| Staff expenses | -1.685 | -1.697 | -0 | -0 | -0 | -0 | -2.120 | -2.259 | -2.117 | -1.863 | -1.910 | -2.033 | -2.120 | -2.117 |
| EBITDA | -1.084 | -970 | 0 | 0 | 0 | 0 | 649 | 829 | 508 | -160 | 934 | 594 | -521 | -1.132 |
| Depreciation & amort. | -32 | -17 | -0 | -0 | -0 | -0 | -267 | -272 | -264 | -264 | -264 | -265 | -269 | -272 |
| EBIT | -1.116 | -987 | 0 | 0 | 0 | 0 | 382 | 557 | 244 | -424 | 670 | 328 | -790 | -1.404 |
| Net financials | -149 | -57 | 0 | 0 | 0 | 0 | 5 | -86 | -61 | -64 | -81 | -22 | -57 | -57 |
| Profit before tax | -1.200 | -997 | 0 | 0 | 0 | 0 | 386 | 471 | 183 | -488 | 589 | 306 | -847 | -1.461 |
| Tax | -282 | -250 | -0 | -0 | -0 | -0 | 86 | 105 | 41 | -107 | 131 | 68 | -186 | -326 |
| Net profit | -918 | -746 | 0 | 0 | 0 | 0 | 300 | 367 | 143 | -381 | 458 | 238 | -661 | -1.135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.346 | 9.335 | 0 | 0 | 0 | 9.775 | 11.087 | 11.369 | 11.030 | 10.538 | 10.963 | 10.857 | 9.972 | 9.026 |
| Equity | 8.209 | 7.955 | 0 | 0 | 0 | 7.489 | 7.289 | 7.156 | 7.099 | 6.718 | 7.176 | 7.415 | 6.753 | 5.618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 0 | 0 | 0 |
| Short-term debt | -2.137 | -1.379 | 0 | 0 | 0 | 2.231 | 1.681 | 2.033 | 1.693 | 1.627 | 1.543 | 3.256 | 3.089 | 3.408 |
| Total debt | -2.137 | -1.379 | 0 | 0 | 0 | 2.231 | 3.681 | 4.033 | 3.693 | 3.627 | 3.543 | 3.256 | 3.089 | 3.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN MØRUP VIBORG ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mørup | Management | 0 companies |