| Revenue | DKK 8,8M | +14% |
| EBITDA | DKK 3M | +6% |
| Net profit | DKK 883K | +1% |
| Total assets | DKK 11,8M | +9% |
| Equity | DKK 2,8M | +45% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 1.378 | 1.104 | 1.590 | 1.841 | 2.770 | 3.560 | 3.913 | 4.329 | 5.657 | 5.330 | 7.646 | 8.751 |
| Staff expenses | -411 | -1.079 | -1.205 | -1.314 | -0 | -1.647 | -2.109 | -2.617 | -3.039 | -4.059 | -3.893 | -4.792 | -5.651 |
| EBITDA | 206 | 240 | -296 | 24 | 402 | 1.122 | 1.451 | 1.296 | 1.290 | 1.594 | 1.437 | 2.853 | 3.028 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -257 | -331 | -530 | -860 | -1.000 | -1.219 | -1.195 | -1.614 | -1.727 |
| EBIT | 206 | 240 | -296 | 24 | 145 | 792 | 921 | 435 | 290 | 375 | 242 | 1.240 | 1.300 |
| Net financials | -33 | -42 | -58 | -110 | -77 | -115 | -155 | -171 | -179 | -158 | -245 | -107 | -167 |
| Profit before tax | 173 | 198 | -353 | -86 | 67 | 677 | 767 | 264 | 111 | 217 | -3 | 1.133 | 1.133 |
| Tax | 43 | 36 | -76 | -15 | 16 | 154 | 174 | 63 | 27 | 50 | -7 | 257 | 250 |
| Net profit | 129 | 162 | -277 | -71 | 51 | 523 | 593 | 201 | 84 | 167 | 4 | 876 | 883 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.058 | 1.476 | 1.843 | 2.253 | 1.971 | 5.600 | 9.230 | 7.893 | 9.349 | 9.512 | 11.975 | 10.845 | 11.848 |
| Equity | — | 490 | 213 | 142 | 193 | 716 | 1.309 | 1.011 | 1.095 | 1.262 | 1.066 | 1.941 | 2.824 |
| Long-term debt | 0 | 0 | 361 | 830 | 623 | 3.305 | 5.918 | 4.776 | 5.636 | 5.105 | 0 | 2.103 | 2.285 |
| Short-term debt | 895 | 1.101 | 1.233 | 1.259 | 1.117 | 1.460 | 1.880 | 1.952 | 2.513 | 2.971 | 10.774 | 6.289 | 6.172 |
| Total debt | 895 | 1.101 | 1.630 | 2.111 | 1.740 | 4.766 | 7.798 | 6.728 | 8.149 | 8.076 | 10.774 | 8.392 | 8.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALEX ANDERSEN ØLUND HOLDING A/S | Company | 66.7% | 66.7% | 2022 |
JMD INVEST ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| John Michael Danielsen | Management | 0 companies |
| Tommy Andersen | Board of Directors | 0 companies |
| Jan Rene Andersen | Board of Directors | 0 companies |
| Ib Jørgen Andersen | Chairman | 0 companies |