| Revenue | DKK 497K | +199% |
| EBITDA | DKK -878K | +14% |
| Net profit | DKK -773K | +13% |
| Total assets | DKK 6,8M | -7% |
| Equity | DKK 312K | -71% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.292 | -2.230 | — | — | — | — | 1.964 | 1.754 | 1.414 | 936 | 2.029 | 452 | 166 | 497 |
| Staff expenses | -1.203 | -1.331 | -0 | -0 | -0 | -0 | -1.370 | -1.549 | -1.249 | -1.162 | -1.200 | -1.089 | -1.190 | -1.375 |
| EBITDA | 72 | -11 | 0 | 0 | 0 | 0 | 594 | 205 | 165 | -226 | 829 | -637 | -1.024 | -878 |
| Depreciation & amort. | -580 | -444 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -509 | -455 | 0 | 0 | 0 | 0 | 594 | 205 | 165 | -226 | 829 | -637 | -1.024 | -878 |
| Net financials | -468 | -354 | 0 | 0 | 0 | 0 | -140 | -138 | -137 | -126 | -140 | -120 | -117 | -112 |
| Profit before tax | -192 | -175 | 0 | 0 | 0 | 0 | 455 | 67 | 28 | -352 | 689 | -758 | -1.141 | -991 |
| Tax | -46 | -78 | -0 | -0 | -0 | -0 | 100 | 16 | 6 | -77 | 153 | -167 | -250 | -217 |
| Net profit | -146 | -97 | 0 | 0 | 0 | 0 | 355 | 51 | 22 | -275 | 537 | -591 | -890 | -773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.479 | 7.533 | 0 | 0 | 0 | 10.079 | 10.488 | 10.319 | 8.772 | 8.426 | 9.580 | 8.328 | 7.353 | 6.844 |
| Equity | 760 | 663 | 0 | 0 | 0 | 1.877 | 2.232 | 2.283 | 2.305 | 2.030 | 2.567 | 1.976 | 1.086 | 312 |
| Long-term debt | -7.000 | -7.000 | 0 | 0 | 0 | 7.000 | 7.000 | 7.000 | 5.500 | 5.500 | 5.500 | 0 | 0 | 0 |
| Short-term debt | -1.239 | -1.196 | 0 | 0 | 0 | 1.202 | 1.256 | 1.036 | 967 | 896 | 1.514 | 6.352 | 6.268 | 6.532 |
| Total debt | -8.239 | -8.196 | 0 | 0 | 0 | 8.202 | 8.256 | 8.036 | 6.467 | 6.396 | 7.014 | 6.352 | 6.268 | 6.532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN MØRUP VIBORG ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mørup | Management | 0 companies |