| Revenue | DKK 2,7M | -11% |
| EBITDA | DKK 605K | +45% |
| Net profit | DKK 468K | +79% |
| Total assets | DKK 1,6M | -28% |
| Equity | DKK 929K | +102% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 860 | 1.654 | 1.867 | 2.990 | 2.670 |
| Staff expenses | -776 | -1.901 | -2.096 | -2.573 | -2.066 |
| EBITDA | 84 | -247 | -268 | 417 | 605 |
| Depreciation & amort. | -23 | -23 | -23 | -23 | -5 |
| EBIT | 61 | -270 | -291 | 395 | 600 |
| Net financials | -26 | -24 | -25 | -55 | 2 |
| Profit before tax | 36 | -294 | -316 | 340 | 602 |
| Tax | 11 | -64 | 43 | 79 | 134 |
| Net profit | 25 | -230 | -359 | 261 | 468 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.752 | 2.376 | 2.761 | 2.238 | 1.610 |
| Equity | 889 | 558 | 200 | 461 | 929 |
| Long-term debt | 75 | 75 | 75 | 28 | 31 |
| Short-term debt | 2.767 | 1.729 | 2.487 | 1.670 | 534 |
| Total debt | 2.842 | 1.803 | 2.561 | 1.698 | 565 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2010 | |
| Board of Directors | 2010 | |
| Board of Directors | 2010 | |
| Former (1) | ||
| Board of Directors | 2010 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 20–24.99% | 20–24.99% | 2010 | |
| Company | 20–24.99% | 20–24.99% | 2010 | |
| Company | 10–14.99% | 10–14.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Markussen | Management | 0 companies |
| Martin Dragø | Board of Directors | 0 companies |
| Ole Kudahl Isaksen | Board of Directors | 0 companies |
| Sten Pedersen | Board of Directors | 0 companies |
| Michael Jensen | Board of Directors | 0 companies |