| Revenue | DKK -55K | -142% |
| EBITDA | DKK -309K | -44% |
| Net profit | DKK -192K | -1218% |
| Total assets | DKK 1,3M | -20% |
| Equity | DKK 1,2M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.479 | 3.893 | 5.832 | 2.506 | 4.823 | 4.439 | 6.588 | 5.841 | 4.577 | 3.365 | 645 | 428 | 129 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.795 | -182 | -429 | -343 | -254 |
| EBITDA | 193 | 151 | -132 | 107 | 260 | 292 | 359 | 103 | -417 | 1.570 | 463 | -10 | -214 | -309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -0 | -0 | -0 | -0 |
| EBIT | 193 | 151 | -132 | 107 | 260 | 292 | 359 | 103 | -417 | 1.544 | 463 | -10 | -214 | -309 |
| Net financials | -0 | -0 | -0 | -9 | -3 | -0 | -4 | -13 | -14 | -7 | -163 | 181 | 195 | 56 |
| Profit before tax | 193 | 151 | -132 | 98 | 257 | 292 | 355 | 90 | -431 | 1.537 | 300 | 171 | -18 | -252 |
| Tax | 52 | 38 | -24 | 27 | 60 | 64 | 81 | 24 | -92 | 342 | 69 | 40 | -4 | -60 |
| Net profit | 141 | 113 | -107 | 70 | 197 | 229 | 273 | 66 | -338 | 1.195 | 231 | 131 | -15 | -192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 558 | 928 | 1.421 | 1.171 | 1.197 | 1.618 | 2.314 | 1.841 | 1.868 | 2.032 | 1.788 | 1.820 | 1.606 | 1.279 |
| Equity | 247 | 312 | 155 | 226 | 373 | 550 | 770 | 782 | 388 | 1.584 | 1.701 | 1.714 | 1.577 | 1.250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 310 | 583 | 1.257 | 945 | 824 | 1.069 | 1.544 | 1.059 | 1.479 | 448 | 87 | 106 | 29 | 29 |
| Total debt | 310 | 583 | 1.257 | 945 | 824 | 1.069 | 1.544 | 1.059 | 1.479 | 448 | 87 | 106 | 29 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Michael Kofler | Founder | 0 companies |