| Revenue | DKK 259K | +38% |
| EBITDA | DKK -4K | -127% |
| Net profit | DKK -6K | -169% |
| Total assets | DKK 101K | -4% |
| Equity | DKK 36K | -15% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 326 | 195 | 155 | 203 | 258 | 494 | 699 | 808 | 502 | 187 | 259 |
| Staff expenses | -111 | -99 | -153 | -179 | -253 | -506 | -698 | -792 | -533 | -171 | -264 |
| EBITDA | 51 | 31 | 2 | 23 | 5 | -11 | 1 | 17 | -31 | 16 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 31 | 2 | 23 | 5 | -11 | 1 | 17 | -31 | 16 | -4 |
| Net financials | 0 | -0 | -8 | -5 | 0 | -0 | 0 | 0 | -0 | 0 | -1 |
| Profit before tax | 52 | 31 | -6 | 19 | 5 | -11 | 1 | 17 | -31 | 16 | -5 |
| Tax | 13 | 7 | 2 | 9 | 2 | 0 | 3 | 7 | -0 | 8 | 1 |
| Net profit | 39 | 24 | -7 | 10 | 3 | -12 | -3 | 10 | -31 | 9 | -6 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 109 | 82 | 104 | 112 | 121 | 167 | 362 | 269 | 89 | 105 | 101 |
| Equity | 39 | 63 | 55 | 65 | 68 | 57 | 54 | 64 | 33 | 42 | 36 |
| Long-term debt | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 58 | 19 | 49 | 47 | 52 | 111 | 308 | 206 | 56 | 63 | 65 |
| Total debt | 70 | 19 | 49 | 47 | 52 | 111 | 308 | 206 | 56 | 63 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Mortensen | Management | 0 companies |
| Morten Johnstad-Møller | Board of Directors | 0 companies |