| Revenue | DKK 4,8M | +4% |
| EBITDA | DKK 1,1M | +36% |
| Net profit | DKK -1,8M | -16% |
| Total assets | DKK 6,9M | -20% |
| Equity | DKK -2,2M | -561% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -676 | 211 | 986 | 429 | 718 | 2.320 | 2.694 | 3.698 | 4.259 | 5.424 | 4.619 | 4.826 |
| Staff expenses | -301 | -1.198 | -882 | -1.471 | -1.877 | -3.244 | -2.476 | -2.881 | -2.364 | -4.340 | -3.787 | -3.652 |
| EBITDA | -976 | -988 | 104 | -1.042 | -1.159 | -924 | 218 | 818 | 1.895 | 1.083 | 832 | 1.128 |
| Depreciation & amort. | -72 | 459 | 665 | -1.070 | -1.266 | -1.847 | -2.178 | -2.178 | -1.655 | -2.149 | -2.336 | -2.663 |
| EBIT | -1.048 | -1.447 | -561 | -2.112 | -2.425 | -2.771 | -1.960 | -1.360 | 241 | -1.066 | -1.504 | -1.535 |
| Net financials | -5 | -80 | -152 | -251 | -448 | -537 | -611 | -354 | -180 | -315 | -476 | -581 |
| Profit before tax | -1.053 | -1.526 | -376 | -2.362 | -2.873 | -3.308 | -2.571 | -1.714 | 61 | -1.380 | -1.981 | -2.116 |
| Tax | -268 | -356 | 169 | -502 | -582 | -395 | -185 | -221 | -762 | -213 | -403 | -289 |
| Net profit | -785 | -1.170 | -544 | -1.860 | -2.291 | -2.913 | -2.386 | -1.493 | 823 | -1.167 | -1.578 | -1.827 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.862 | 1.958 | 3.867 | 5.118 | 6.337 | 5.101 | 4.493 | 5.415 | 7.849 | 7.690 | 8.655 | 6.914 |
| Equity | 1.233 | 563 | 618 | -2.930 | -5.221 | -6.534 | -8.921 | -1.204 | -381 | 52 | -326 | -2.152 |
| Long-term debt | 204 | 724 | 1.135 | 242 | 3.246 | 3.489 | 38 | 143 | 501 | 143 | 55 | 491 |
| Short-term debt | 349 | 671 | 2.113 | 7.807 | 8.312 | 8.146 | 13.376 | 6.476 | 7.728 | 7.495 | 8.926 | 8.576 |
| Total debt | 553 | 1.396 | 3.249 | 8.049 | 11.558 | 11.635 | 13.414 | 6.619 | 8.229 | 7.638 | 8.981 | 9.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YOKE HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
YOKE ApS | Company | 25.0% | 25.0% | 2023 |
Kigkurren 2 ApS | Company | 10.0% | 10.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Mandøe Nielsen | Chief Executive Officer | 0 companies |
| Jesper Harding Sørensen | Chairman | 0 companies |
| Karl Peter Kjær Freiesleben | Chairman | 0 companies |
| Lars Jessen | Board of Directors | 0 companies |
| Steffen Kirkegaard Winther | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Board of Directors | 0 companies |
| Finn Mogensen | Chairman | 0 companies |
| Knud Lundgaard-Karlshøj | Board of Directors | 0 companies |
| Hans Erik Henriksen | Board of Directors | 0 companies |