| Revenue | DKK 6,8M | +24% |
| EBITDA | DKK 1,6M | +1804% |
| Net profit | DKK 1,2M | +830% |
| Total assets | DKK 10M | +56% |
| Equity | DKK 3,8M | +45% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.949 | 7.709 | 6.996 | 5.461 | 6.756 |
| Staff expenses | -5.924 | -5.889 | -5.746 | -5.558 | -5.112 |
| EBITDA | 1.075 | 1.820 | 1.250 | -97 | 1.644 |
| Depreciation & amort. | 24 | -105 | -116 | -96 | -114 |
| EBIT | 1.050 | 1.715 | 1.134 | -193 | 1.531 |
| Net financials | -13 | -22 | -21 | -16 | -4 |
| Profit before tax | 1.037 | 1.693 | 1.114 | -208 | 1.526 |
| Tax | 278 | 363 | 249 | -47 | 345 |
| Net profit | 759 | 1.330 | 864 | -162 | 1.181 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.159 | 8.235 | 9.371 | 6.440 | 10.019 |
| Equity | 3.546 | 4.116 | 3.636 | 2.615 | 3.795 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.472 | 3.969 | 5.591 | 3.747 | 6.039 |
| Total debt | 3.472 | 3.969 | 5.591 | 3.747 | 6.039 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Chairman | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| John Milvertz | Management | 0 companies |
| Niclas Honoré Milvertz | Chairman | 0 companies |
| Martin Nøhr Keinicke | Chairman | 0 companies |
| Frederik Termøhlen Nielsen | Board of Directors | 0 companies |