| Revenue | DKK -40K | +64% |
| EBITDA | DKK -40K | -64% |
| Net profit | DKK 5M | +14% |
| Total assets | DKK 37M | +20% |
| Equity | DKK 15,2M | +49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | -11 | -11 | -11 | -11 | -21 | -11 | -11 | -17 | -61 | -28 | -25 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -59 | -11 | -11 | -11 | -11 | -21 | -11 | -11 | -17 | -61 | -28 | -25 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -59 | -11 | -11 | -11 | -11 | -21 | -11 | -11 | -17 | -61 | -28 | -25 | -40 |
| Net financials | 422 | 2.801 | 3.136 | 2.388 | 614 | 445 | -2.662 | -779 | -1.128 | 2.743 | 1.025 | 4.303 | 4.914 |
| Profit before tax | 363 | 2.790 | 3.125 | 2.377 | 603 | 424 | -2.673 | -790 | -1.145 | 2.681 | 997 | 4.278 | 4.874 |
| Tax | -35 | -32 | -58 | -67 | -49 | -56 | -44 | -47 | -63 | -101 | -98 | -101 | -108 |
| Net profit | 398 | 2.822 | 3.182 | 2.444 | 652 | 479 | -2.629 | -744 | -1.081 | 2.782 | 1.095 | 4.379 | 4.982 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.292 | 17.017 | 16.284 | 11.825 | 10.258 | 10.988 | 8.145 | 7.597 | 11.979 | 15.203 | 21.885 | 30.797 | 36.963 |
| Equity | 1.003 | 3.814 | 3.505 | 5.841 | 6.429 | 6.888 | 4.252 | 3.518 | 1.900 | 4.681 | 5.827 | 10.240 | 15.230 |
| Long-term debt | 69 | 72 | 48 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.533 | 21.706 |
| Short-term debt | 10.289 | 13.203 | 12.780 | 5.984 | 3.829 | 4.100 | 3.892 | 4.079 | 10.079 | 10.522 | 16.058 | 24 | 27 |
| Total debt | 10.289 | 13.203 | 12.780 | 5.984 | 3.829 | 4.100 | 3.892 | 4.079 | 10.079 | 10.522 | 16.058 | 20.557 | 21.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2007 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMI GRUPPEN A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jørgensen | Management | 0 companies |
| Jan Milvertz | Chief Executive Officer | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Tina Reinholdt Milvertz | Chairman | 0 companies |
| Lorenz Johannes Thorndahl Jørgensen | Board of Directors | 0 companies |
| Morten Dalgaard | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Board of Directors | 0 companies |