| Revenue | DKK -55K | +0% |
| EBITDA | DKK -55K | +0% |
| Net profit | DKK 1,7M | +412% |
| Total assets | DKK 55,9M | -5% |
| Equity | DKK -33,5M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | -99 | -51 | -258 | -117 | -98 | 75 | -75 | -55 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.422 | 3.042 | 2.838 | -66 | -1.685 | -2.347 | -51 | -258 | -117 | -98 | 75 | -75 | -55 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.422 | 3.042 | 2.838 | -66 | -1.685 | -2.347 | -51 | -258 | -117 | -98 | 75 | -75 | -55 | -55 |
| Net financials | -3.257 | -6.115 | -7.831 | -12.497 | -13.390 | 17.714 | 11.933 | -5.478 | -2.420 | -9.150 | -3.599 | -3.541 | -500 | 1.787 |
| Profit before tax | -89 | -32 | -38 | -66 | -1.754 | 15.367 | 11.882 | -5.737 | -2.537 | -9.249 | -3.524 | -3.616 | -555 | 1.732 |
| Tax | 1.256 | 1.537 | 1.438 | -0 | 35 | -4.356 | -460 | 65 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.090 | -4.610 | -6.431 | -12.563 | -15.110 | 19.723 | 12.341 | -5.801 | -2.537 | -9.249 | -3.524 | -3.616 | -555 | 1.732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.840 | 57.401 | 111.354 | 125.915 | 118.658 | 83.090 | 75.271 | 33.100 | 53.147 | 52.142 | 55.867 | 55.867 | 58.867 | 55.867 |
| Equity | -3.289 | -7.899 | -14.329 | -26.892 | -42.003 | -22.280 | -9.939 | -15.740 | -18.277 | -27.526 | -31.050 | -34.666 | -35.221 | -33.489 |
| Long-term debt | 5.500 | 5.500 | 5.500 | 5.500 | 5.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.128 | 65.300 | 125.683 | 152.808 | 160.660 | 105.370 | 85.209 | 48.840 | 71.424 | 79.668 | 86.917 | 90.533 | 94.088 | 89.356 |
| Total debt | 24.128 | 65.300 | 125.683 | 152.808 | 160.660 | 105.370 | 85.209 | 48.840 | 71.424 | 79.668 | 86.917 | 90.533 | 94.088 | 89.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2009 | — | — |
AG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
AJ Management | Management | 2020 | — | — |
PG Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| John Mikkelsen | Founder | 0 companies |
| Aidan Gallagher | Chief Executive Officer | 0 companies |
| Aidan John Gallagher | Management | 0 companies |
| Patrica Gallagher | Management | 0 companies |
| Mads Valtorp Grønborg | Board of Directors | 0 companies |
| John Alexander Campbell | Chairman | 0 companies |
| Timothy William Lumsdon | Board of Directors | 0 companies |