| Revenue | DKK 347K | +15% |
| EBITDA | DKK 32K | +2424% |
| Net profit | DKK 24K | +213% |
| Total assets | DKK 493K | +27% |
| Equity | DKK 207K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -11 | 112 | 62 | 198 | 121 | 85 | 103 | 633 | 440 | 211 | 308 | 301 | 347 |
| Staff expenses | -547 | -495 | -492 | -492 | -474 | -457 | -86 | -90 | -547 | -296 | -311 | -301 | -302 | -314 |
| EBITDA | -591 | -506 | -380 | -430 | -276 | -337 | -1 | 13 | 86 | 144 | -100 | 7 | -1 | 32 |
| Depreciation & amort. | 42 | -42 | -68 | -31 | -17 | -3 | -3 | -3 | -2 | -3 | -3 | -3 | -3 | -1 |
| EBIT | -633 | -548 | -448 | -461 | -293 | -339 | -4 | 10 | 84 | 141 | -103 | 4 | -4 | 31 |
| Net financials | -0 | 0 | -1 | -0 | -1 | -2 | -50 | 3 | -1 | -2 | -5 | -7 | -17 | -7 |
| Profit before tax | -633 | -548 | -281 | -352 | -124 | -341 | -54 | 13 | 83 | 139 | -108 | -3 | -21 | 24 |
| Tax | -158 | -137 | 84 | 55 | 85 | 553 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -475 | -411 | -365 | -407 | -209 | -894 | -54 | 13 | 83 | 139 | -108 | -3 | -21 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 502 | 589 | 653 | 687 | 821 | 356 | 225 | 228 | 446 | 778 | 665 | 510 | 389 | 493 |
| Equity | -598 | -1.009 | -1.374 | -1.781 | -1.990 | 200 | 146 | 160 | 243 | 357 | 207 | 204 | 183 | 207 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.100 | 1.598 | 2.027 | 2.467 | 2.811 | 156 | 79 | 69 | 203 | 422 | 458 | 306 | 207 | 286 |
| Total debt | 1.100 | 1.598 | 2.027 | 2.467 | 2.811 | 156 | 79 | 69 | 203 | 422 | 458 | 306 | 207 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Munksgaard Nygaard Jensen | Management | 0 companies |