| Revenue | DKK 230K | +5912% |
| EBITDA | DKK -2,4M | -317% |
| Net profit | DKK -2M | -408% |
| Total assets | DKK 13,3M | +13% |
| Equity | DKK 1,7M | -55% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -116 | -773 | -179 | -354 | -297 | -206 | -139 | -193 | 4 | 230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -116 | -773 | -179 | -354 | -415 | -290 | -1.535 | -193 | 1.087 | -2.355 |
| Depreciation & amort. | -0 | -62 | -41 | -45 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -116 | -834 | -220 | -400 | -415 | -290 | -1.535 | -193 | 1.087 | -2.355 |
| Net financials | -58 | -119 | -94 | -99 | -80 | -110 | -119 | -121 | -187 | -247 |
| Profit before tax | -174 | -953 | -314 | -499 | -495 | -400 | -1.654 | -314 | 900 | -2.602 |
| Tax | -0 | 16 | -16 | -256 | -108 | -237 | -364 | -69 | 239 | -569 |
| Net profit | -174 | -969 | -298 | -243 | -387 | -163 | -1.290 | -245 | 661 | -2.033 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.356 | 4.875 | 4.827 | 4.858 | 12.003 | 12.198 | 10.758 | 10.769 | 11.800 | 13.292 |
| Equity | -124 | -1.093 | -1.391 | -1.634 | 4.743 | 4.580 | 3.290 | 3.045 | 3.706 | 1.672 |
| Long-term debt | 0 | 4.493 | 4.583 | 4.786 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.480 | 1.458 | 1.635 | 1.707 | 5.535 | 5.804 | 5.961 | 6.218 | 6.349 | 10.443 |
| Total debt | 4.480 | 5.952 | 6.218 | 6.492 | 5.535 | 5.804 | 5.961 | 6.218 | 6.349 | 10.443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMG 1 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Moesgaard | Management | 0 companies |