| Revenue | DKK -128K | +44% |
| EBITDA | DKK -128K | -44% |
| Net profit | DKK 1,2M | +99% |
| Total assets | DKK 17,7M | +7% |
| Equity | DKK 17,7M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | -52 | -56 | -117 | -83 | -98 | -105 | -1.781 | -119 | -445 | -405 | -793 | -89 | -128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -46 | -52 | -56 | 2.951 | -1.806 | -98 | -105 | -1.781 | -119 | -1.443 | -1.304 | -793 | -89 | -128 |
| Depreciation & amort. | -88 | -91 | -88 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -134 | -143 | -144 | 2.951 | -1.806 | -98 | -105 | -1.781 | -119 | -1.443 | -1.304 | -793 | -89 | -128 |
| Net financials | -309 | -77 | -58 | -136 | -84 | -141 | -250 | -435 | -508 | -600 | -243 | 33 | 697 | 1.338 |
| Profit before tax | -442 | -221 | -202 | 2.815 | -1.890 | -239 | -355 | -2.216 | -627 | -2.043 | -1.547 | -761 | 608 | 1.211 |
| Tax | -88 | 1.074 | -0 | -165 | 77 | -237 | -392 | 330 | 220 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -354 | -1.294 | -202 | 2.980 | -1.967 | -3 | 37 | -2.546 | -847 | -2.043 | -1.547 | -761 | 608 | 1.211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.204 | 5.012 | 4.956 | 10.722 | 7.750 | 9.321 | 14.995 | 11.045 | 14.103 | 13.683 | 30.470 | 3 | 16.455 | 17.672 |
| Equity | 1.883 | 588 | 386 | 3.366 | 750 | 747 | 785 | -1.762 | -2.609 | 6.228 | 4.682 | -13 | 16.443 | 17.654 |
| Long-term debt | 4.206 | 4.206 | 4.206 | 4.206 | 4.051 | 3.897 | 1.982 | 1.898 | 1.815 | 1.735 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 218 | 364 | 3.150 | 2.949 | 4.676 | 12.229 | 10.909 | 14.896 | 5.720 | 25.789 | 16 | 11 | 18 |
| Total debt | 4.322 | 4.424 | 4.570 | 7.356 | 7.000 | 8.573 | 14.210 | 12.807 | 16.711 | 7.455 | 25.789 | 16 | 11 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2016 | — | — |
DG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SJ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JDM Invest ONE A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacques Devantier Møller | Management | 0 companies |
| Dion Graterol | Chief Executive Officer | 0 companies |
| Søren Jul Skjoldmose | Management | 0 companies |