| Revenue | DKK -37K | +76% |
| EBITDA | DKK -37K | -76% |
| Net profit | DKK 3,7M | +491% |
| Total assets | DKK 22,6M | +64% |
| Equity | DKK 15,4M | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -13 | -8 | -21 | -32 | -48 | -34 | -14 | -18 | -50 | -23 | -26 | -21 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -13 | -9 | -21 | -32 | -48 | -34 | -14 | 198 | -50 | -23 | -26 | -21 | -37 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -13 | -9 | -21 | -32 | -48 | -34 | -14 | 198 | -50 | -23 | -26 | -21 | -37 |
| Net financials | 577 | 857 | 6.923 | -968 | 550 | 205 | -208 | 959 | 3.111 | 3.013 | -819 | 837 | 712 | 4.100 |
| Profit before tax | 567 | 845 | 6.914 | -989 | 518 | 157 | -242 | 946 | 3.309 | 3.172 | -842 | 811 | 691 | 4.062 |
| Tax | -19 | -10 | -30 | -40 | -0 | 24 | -0 | 39 | 681 | 711 | -0 | -46 | 71 | 397 |
| Net profit | 586 | 855 | 6.944 | -949 | 518 | 133 | -242 | 906 | 2.628 | 2.460 | -842 | 857 | 621 | 3.665 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.361 | 2.985 | 11.993 | 7.672 | 7.890 | 7.624 | 6.882 | 7.934 | 13.067 | 13.475 | 11.588 | 11.445 | 13.785 | 22.551 |
| Equity | — | 2.766 | 8.611 | 7.362 | 7.880 | 7.613 | 6.871 | 7.669 | 10.186 | 12.533 | 11.577 | 11.434 | 11.854 | 15.384 |
| Long-term debt | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 255 | 121 | 2.282 | 10 | 10 | 12 | 12 | 264 | 2.881 | 941 | 12 | 12 | 1.931 | 7.166 |
| Total debt | 351 | 121 | 3.382 | 310 | 10 | 12 | 12 | 264 | 2.881 | 941 | 12 | 12 | 1.931 | 7.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Michael Grill-Henriksen | Founder | 0 companies |