| Revenue | DKK 140,8M | +15% |
| EBITDA | DKK -50,4M | +26% |
| Net profit | DKK -38,8M | +68% |
| Total assets | DKK 78,1M | +209% |
| Equity | DKK -935,7M | -4% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -86.452 | -189.944 | -36.072 | 122.880 | 140.817 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -86.977 | -190.155 | -38.309 | -67.675 | -50.359 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -86.977 | -190.155 | -38.309 | -67.675 | -50.359 |
| Net financials | -12.138 | -15.766 | -22.686 | -53.657 | 9.285 |
| Profit before tax | -99.116 | -205.921 | -60.995 | -121.332 | -41.074 |
| Tax | -228 | -295 | -92 | -214 | -2.268 |
| Net profit | -98.887 | -205.626 | -60.903 | -121.118 | -38.806 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 43.224 | 55.415 | 102.215 | 25.296 | 78.145 |
| Equity | -509.197 | -714.823 | -775.726 | -896.844 | -935.650 |
| Long-term debt | 549.405 | 770.208 | 876.748 | 906.362 | 985.164 |
| Short-term debt | 3.016 | 30 | 1.193 | 15.778 | 28.631 |
| Total debt | 552.421 | 770.238 | 877.941 | 922.140 | 1.013.795 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Chief Executive Officer | Chief Executive Officer | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2012 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Møller Mikkelsen | Chief Executive Officer | 0 companies |
| Michael Wolff Jensen | Chairman | 0 companies |
| Anni Lotte Kirstine Pedersen | Board of Directors | 0 companies |