| Revenue | DKK 3,9M | +6% |
| EBITDA | DKK -194K | +26% |
| Net profit | DKK 0 | +100% |
| Total assets | DKK 16,3M | -61% |
| Equity | DKK 5M | -88% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.584 | 3.260 | 3.597 | 3.627 | 3.850 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.240 | -462 | -582 | -263 | -194 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.240 | -462 | -582 | -263 | -194 |
| Net financials | -17 | -12 | -36 | 28 | 194 |
| Profit before tax | -1.257 | -474 | -482 | -235 | 0 |
| Tax | -1.409 | -260 | -0 | -0 | -0 |
| Net profit | 153 | -213 | -482 | -235 | 0 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 105.663 | 47.640 | 41.755 | 41.500 | 16.340 |
| Equity | 94.999 | 41.198 | 40.716 | 40.481 | 5.000 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.665 | 6.442 | 1.039 | 1.019 | 11.340 |
| Total debt | 10.665 | 6.442 | 1.039 | 1.019 | 11.340 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2018 |
| Former (1) | ||
IS Management | Management | 2010 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2022 | |
| Deputy Chairman | 2025 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Board of Directors | 2025 | |
| Chairman | 2023 | |
| Former (8) | ||
| Board of Directors | 2010 – 2022 | |
| Board of Directors | 2010 – 2024 | |
| Deputy Chairman | 2023 – 2025 | |
| Chairman | 2010 – 2020 | |
| Board of Directors | 2010 – 2017 | |
| Chairman | 2020 – 2023 | |
| Board of Directors | 2010 – 2019 | |
| Board of Directors | 2010 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Sandberg Melsen | Management | 0 companies |
| Jan Michael Grarup | Management | 0 companies |
| Kent Glerup-Olesen | Board of Directors | 0 companies |
| Hans Lauridsen | Board of Directors | 0 companies |
| Søren Kaastrup | Deputy Chairman | 0 companies |
| Nicolai Vennevold Flydtkjær | Board of Directors | 0 companies |
| Søren Danielsen | Board of Directors | 0 companies |
| Aleks Ulrik Olesen | Deputy Chairman | 0 companies |
| Ulla Fløe Andersen | Board of Directors | 0 companies |
| Ingolf Buch Nielsen | Chairman | 0 companies |
| Leif Videbæk | Board of Directors | 0 companies |
| Bent Stræde | Chairman | 0 companies |
| Niels Ove Henriksen | Board of Directors | 0 companies |
| Henrik Skjøtt Sørensen | Board of Directors | 0 companies |
| Jørgen Ladekjær | Chairman | 0 companies |
| Kaj Kristensen | Board of Directors | 0 companies |