| Revenue | DKK 1,6M | +21% |
| EBITDA | DKK 266K | +22% |
| Net profit | DKK 96K | +39% |
| Total assets | DKK 2,2M | +56% |
| Equity | DKK 1M | +11% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 377 | 570 | 350 | 1.525 | 2.666 | 3.008 | 1.935 | 1.223 | 1.042 | 930 | 992 | 1.061 | 1.357 | 1.644 |
| Staff expenses | -424 | -210 | -339 | -1.080 | -2.441 | -2.026 | -1.849 | -1.091 | -768 | -876 | -887 | -570 | -1.140 | -1.378 |
| EBITDA | -47 | 360 | 11 | 445 | 225 | 983 | 98 | 132 | 274 | 54 | 106 | 491 | 218 | 266 |
| Depreciation & amort. | -27 | -35 | -45 | -195 | -120 | -150 | 6 | -34 | -50 | -36 | -58 | -77 | -111 | -122 |
| EBIT | -74 | 325 | -34 | 250 | 106 | 833 | 92 | 98 | 224 | 17 | 48 | 414 | 107 | 144 |
| Net financials | -3 | 1 | -9 | -9 | -28 | -42 | 26 | 26 | -14 | -12 | -79 | -38 | -13 | -10 |
| Profit before tax | -76 | 326 | -44 | 241 | 77 | 790 | 117 | 125 | 210 | 6 | -32 | 375 | 94 | 134 |
| Tax | -18 | 80 | -9 | 60 | 24 | 175 | 27 | 30 | 48 | 4 | -4 | 86 | 24 | 38 |
| Net profit | -59 | 246 | -35 | 181 | 53 | 615 | 90 | 94 | 162 | 1 | -27 | 289 | 69 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 744 | 538 | 1.581 | 1.601 | 2.130 | 1.868 | 2.010 | 1.172 | 1.292 | 1.938 | 1.297 | 1.381 | 2.151 |
| Equity | 21 | 267 | 233 | 414 | 467 | 1.082 | 1.172 | 1.266 | 578 | 580 | 552 | 841 | 910 | 1.007 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 59 | 0 | 0 | 74 | 28 | 15 |
| Short-term debt | 316 | 457 | 295 | 1.154 | 1.100 | 1.035 | 673 | 687 | 534 | 712 | 1.386 | 381 | 442 | 1.112 |
| Total debt | 316 | 457 | 295 | 1.154 | 1.100 | 1.035 | 673 | 743 | 593 | 712 | 1.386 | 456 | 470 | 1.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JM INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Mørk Løvgreen | Management | 0 companies |