| Revenue | DKK 405K | +32% |
| EBITDA | DKK -58K | +35% |
| Net profit | DKK -48K | +32% |
| Total assets | DKK 744K | +1% |
| Equity | DKK 290K | -14% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -228 | 416 | 403 | 471 | 532 | 587 | 469 | 675 | 482 | 422 | 417 | 307 | 405 |
| Staff expenses | -164 | -222 | -200 | -427 | -451 | -582 | -488 | -508 | -446 | -455 | -439 | -397 | -463 |
| EBITDA | 33 | 194 | 203 | 44 | 81 | 6 | -19 | 167 | 36 | -33 | -22 | -90 | -58 |
| Depreciation & amort. | -49 | -49 | -49 | -49 | -49 | -15 | -15 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 145 | 154 | -5 | 32 | -9 | -34 | 167 | 36 | -33 | -22 | -90 | -58 |
| Net financials | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -2 | -1 | -0 | -3 |
| Profit before tax | -6 | 144 | 153 | -6 | 31 | -10 | -36 | 165 | 33 | -35 | -22 | -90 | -61 |
| Tax | 4 | 36 | 36 | -1 | 7 | -2 | -8 | 36 | 7 | -7 | -5 | -20 | -13 |
| Net profit | -11 | 109 | 117 | -5 | 24 | -8 | -28 | 128 | 26 | -28 | -17 | -71 | -48 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 815 | 823 | 823 | 863 | 876 | 843 | 823 | 1.018 | 932 | 828 | 821 | 734 | 744 |
| Equity | 91 | 199 | 316 | 311 | 336 | 328 | 299 | 428 | 454 | 426 | 408 | 338 | 290 |
| Long-term debt | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 36 | 13 | 0 | 0 | 0 | 0 |
| Short-term debt | -725 | 624 | 507 | 551 | 533 | 515 | 524 | 554 | 466 | 402 | 413 | 397 | 454 |
| Total debt | -725 | 624 | 507 | 551 | 540 | 515 | 524 | 590 | 479 | 402 | 413 | 397 | 454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2012 | — | — |
JM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMO HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Olesen | Management | 0 companies |
| Jan Mandrup Olesen | Management | 0 companies |