| Revenue | DKK 745K | -53% |
| EBITDA | DKK -467K | +8% |
| Net profit | DKK -601K | +41% |
| Total assets | DKK 512K | -80% |
| Equity | DKK 182K | -92% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.921 | 11.436 | 6.026 | 1.582 | 745 |
| Staff expenses | -7.449 | -10.189 | -5.881 | -2.073 | -996 |
| EBITDA | 956 | 1.224 | 141 | -507 | -467 |
| Depreciation & amort. | -166 | -658 | -812 | -376 | -187 |
| EBIT | 790 | 566 | -671 | -882 | -653 |
| Net financials | 101 | 75 | 105 | 59 | 53 |
| Profit before tax | 891 | 641 | -566 | -824 | -601 |
| Tax | -219 | 146 | -123 | 196 | -0 |
| Net profit | 1.110 | 495 | -443 | -1.020 | -601 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.767 | 6.455 | 3.822 | 2.612 | 512 |
| Equity | 3.525 | 4.020 | 3.227 | 2.207 | 182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.242 | 2.435 | 594 | 405 | 330 |
| Total debt | 2.242 | 2.435 | 594 | 405 | 330 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Founder | Founder | 2011 |
| Former (1) | ||
RO Management | Management | 2016 – 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Oland Therkildsen | Management | 0 companies |
| Jørn Michael Therkildsen | Founder | 0 companies |