| Revenue | DKK -15K | +8% |
| EBITDA | DKK -15K | -8% |
| Net profit | DKK 1,6M | -35% |
| Total assets | DKK 14,9M | +12% |
| Equity | DKK 14,1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -14 | -14 | -14 | -13 | -11 | -14 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -13 | -13 | -15 | -13 | -13 | -14 | -14 | -14 | -13 | -11 | -14 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -13 | -13 | -15 | -13 | -13 | -14 | -14 | -14 | -13 | -11 | -14 | -15 |
| Net financials | 208 | 350 | 439 | 468 | 53 | 146 | 421 | 1.178 | 2.151 | 1.230 | 1.639 | 2.592 | 1.641 |
| Profit before tax | 184 | 337 | 426 | 453 | 40 | 133 | 408 | 1.164 | 2.137 | 1.216 | 1.628 | 2.578 | 1.626 |
| Tax | 46 | 110 | 100 | 103 | 9 | 29 | -53 | 30 | 22 | 127 | 13 | 86 | 13 |
| Net profit | 138 | 227 | 326 | 350 | 31 | 103 | 461 | 1.134 | 2.115 | 1.089 | 1.614 | 2.492 | 1.613 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.694 | 4.013 | 4.429 | 654 | 1.470 | 1.583 | 5.169 | 6.263 | 8.378 | 9.485 | 10.852 | 13.330 | 14.949 |
| Equity | -416 | -188 | 138 | 488 | 518 | 622 | 4.356 | 5.450 | 7.565 | 8.541 | 10.041 | 12.474 | 14.087 |
| Long-term debt | 375 | 265 | 165 | 62 | 53 | 24 | 800 | 800 | 800 | 0 | 800 | 800 | 800 |
| Short-term debt | 4.110 | 4.201 | 4.291 | 166 | 951 | 961 | 14 | 14 | 13 | 945 | 12 | 56 | 62 |
| Total debt | 4.110 | 4.201 | 4.291 | 166 | 951 | 961 | 814 | 814 | 813 | 945 | 812 | 856 | 862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Milvertz | Founder | 0 companies |