| Revenue | DKK 2,4M | +59% |
| EBITDA | DKK -96K | +96% |
| Net profit | DKK -422K | +82% |
| Total assets | DKK 1M | -33% |
| Equity | DKK -2,3M | -23% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.590 | 3.757 | 2.143 | 4.486 | 1.525 | 2.419 |
| Staff expenses | -3.174 | -4.531 | -5.168 | -4.147 | -4.200 | -2.515 |
| EBITDA | -1.584 | -774 | -3.025 | 339 | -2.674 | -96 |
| Depreciation & amort. | -40 | -274 | -342 | -312 | -312 | -312 |
| EBIT | -1.624 | -1.048 | -3.367 | 27 | -2.986 | -408 |
| Net financials | -28 | -40 | -75 | 9 | -10 | -39 |
| Profit before tax | -1.652 | -1.088 | -3.442 | 36 | -2.996 | -447 |
| Tax | -412 | -270 | -840 | 9 | -657 | -25 |
| Net profit | -1.240 | -818 | -2.602 | 27 | -2.340 | -422 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 648 | 2.379 | 2.216 | 1.951 | 1.489 | 1.003 |
| Equity | -1.160 | 541 | 440 | 466 | -1.873 | -2.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.808 | 1.838 | 1.776 | 1.485 | 3.363 | 3.299 |
| Total debt | 1.808 | 1.838 | 1.776 | 1.485 | 3.363 | 3.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Management | Management | 2011 | — | — |
BF Management | Management | 2009 | — | — |
TS Management | Management | 2009 | — | — |
KC Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JFM A/S | Company | 90.0% | 90.0% | 2015 |
KLEBERG & KÜTTEMANN Innovation ApS | Company | 5.0% | 5.0% | 2015 |
JFM Gruppen ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Wraae | Management | 0 companies |
| Brian Fløe | Management | 0 companies |
| Thomas Schiønning Find | Management | 0 companies |
| Klaus Christensen | Management | 0 companies |
| Jens Bundgaard Poulsen | Board of Directors | 0 companies |
| Søren Kleberg | Board of Directors | 0 companies |
| Bjarne Werner Munck | Board of Directors | 0 companies |
| Jesper Sondrup Rosener | Chairman | 0 companies |
| Per Westergaard Jensen | Board of Directors | 0 companies |
| Troels Mylenberg | Board of Directors | 0 companies |
| Peter Johannes Orry Jensen | Board of Directors | 0 companies |
| Henrik Fuglsang Damgaard-Hansen | Board of Directors | 0 companies |
| Poul Erik Winther Andersen | Chairman | 0 companies |