| Revenue | DKK 597K | -25% |
| EBITDA | DKK -120K | -123% |
| Net profit | DKK -275K | -187% |
| Total assets | DKK 6,7M | -6% |
| Equity | DKK 6,1M | -4% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.300 | 1.452 | 1.259 | 1.424 | 1.729 | 1.334 | 1.277 | 1.226 | 1.040 | 943 | 799 | 597 |
| Staff expenses | -1.427 | -779 | -488 | -689 | -743 | -371 | -327 | -324 | -294 | -281 | -277 | -278 |
| EBITDA | -297 | 673 | 771 | 735 | 985 | 963 | 951 | 902 | 746 | 662 | 521 | -120 |
| Depreciation & amort. | -0 | -180 | -180 | -180 | -180 | -208 | -187 | -292 | -166 | -166 | -86 | -86 |
| EBIT | -297 | 493 | 591 | 555 | 805 | 755 | 764 | 610 | 581 | 497 | 436 | -205 |
| Net financials | -154 | -160 | -136 | -125 | -116 | -103 | -88 | -79 | -65 | -39 | -4 | 2 |
| Profit before tax | -451 | 333 | 455 | 430 | 689 | 652 | 676 | 531 | 516 | 458 | 432 | -203 |
| Tax | -99 | 73 | 152 | 168 | 170 | 162 | 167 | 155 | 132 | 120 | 114 | 72 |
| Net profit | -352 | 260 | 303 | 263 | 519 | 489 | 508 | 377 | 383 | 338 | 317 | -275 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.588 | 7.297 | 7.406 | 7.374 | 7.492 | 7.452 | 7.718 | 7.290 | 7.140 | 7.123 | 7.133 | 6.715 |
| Equity | 3.648 | 3.908 | 4.171 | 4.333 | 4.752 | 5.041 | 5.349 | 5.526 | 5.709 | 6.048 | 6.365 | 6.090 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.778 | 3.170 | 2.916 | 2.539 | 2.191 | 1.814 | 1.725 | 1.106 | 914 | 520 | 195 | 36 |
| Total debt | 3.940 | 3.389 | 2.916 | 2.539 | 2.191 | 1.814 | 1.725 | 1.106 | 914 | 520 | 195 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHN ARNBERG ApS | Company | 50.0% | 50.0% | 2013 |
WEIDNER HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Mountjoy Arnberg | Chief Executive Officer | 0 companies |
| Michael Hjortø Weidner | Chairman | 0 companies |