| Revenue | DKK 5M | +8% |
| EBITDA | DKK 891K | +82% |
| Net profit | DKK 466K | +244% |
| Total assets | DKK 13,3M | +16% |
| Equity | DKK 4,7M | +11% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.571 | 4.042 | 4.719 | 4.683 | 5.040 |
| Staff expenses | -2.866 | -3.457 | -4.318 | -4.192 | -4.149 |
| EBITDA | 705 | 585 | 401 | 490 | 891 |
| Depreciation & amort. | -66 | -66 | -66 | -87 | -82 |
| EBIT | 639 | 519 | 335 | 403 | 809 |
| Net financials | -215 | -254 | -215 | -229 | -210 |
| Profit before tax | 425 | 265 | 120 | 174 | 599 |
| Tax | 134 | 58 | 27 | 39 | 132 |
| Net profit | 291 | 207 | 93 | 135 | 466 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.358 | 11.674 | 11.901 | 11.492 | 13.304 |
| Equity | 3.824 | 4.031 | 4.124 | 4.260 | 4.726 |
| Long-term debt | 78 | 6 | 0 | 0 | 0 |
| Short-term debt | 7.250 | 7.412 | 7.523 | 7.056 | 8.573 |
| Total debt | 7.328 | 7.418 | 7.523 | 7.056 | 8.573 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2009 | |
| Chairman | 2005 | |
| Former (1) | ||
| Board of Directors | 2005 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| John Madsen | Management | 0 companies |
| Annie Walther Madsen | Board of Directors | 0 companies |
| Casper Madsen | Board of Directors | 0 companies |
| Christina Skov Madsen | Board of Directors | 0 companies |
| Gitte Madsen | Chairman | 0 companies |