| Revenue | DKK 1,6M | -16% |
| EBITDA | DKK 117K | -44% |
| Net profit | DKK 37K | -61% |
| Total assets | DKK 736K | -25% |
| Equity | DKK 422K | -28% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 614 | 1.302 | 1.790 | 2.328 | 2.513 | 2.137 | — | 1.734 | 1.894 | 1.590 |
| Staff expenses | -414 | -989 | -1.433 | -1.575 | -1.958 | -1.528 | -1.627 | -1.592 | -1.684 | -1.473 |
| EBITDA | 57 | 120 | 119 | 412 | 251 | 292 | 262 | 143 | 210 | 117 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -16 | -35 | -41 | -100 | -83 | -62 |
| EBIT | 57 | 120 | 119 | 406 | 235 | 258 | 220 | 43 | 127 | 55 |
| Net financials | -7 | -1 | -1 | -2 | -1 | -5 | -5 | -3 | -1 | -1 |
| Profit before tax | 50 | 119 | 118 | 404 | 234 | 253 | 215 | 40 | 127 | 54 |
| Tax | 14 | 26 | 32 | 95 | 58 | 57 | 46 | 12 | 31 | 17 |
| Net profit | 36 | 94 | 86 | 310 | 176 | 196 | 169 | 29 | 96 | 37 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66 | 440 | 448 | 858 | 1.061 | 1.021 | 1.046 | 880 | 984 | 736 |
| Equity | 41 | 135 | 140 | 365 | 434 | 519 | 575 | 489 | 585 | 422 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 0 |
| Short-term debt | 22 | 297 | 308 | 491 | 624 | 498 | 421 | 386 | 396 | 311 |
| Total debt | 22 | 297 | 308 | 491 | 624 | 498 | 465 | 386 | 396 | 311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
mTOR Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Munkholm | Chief Executive Officer | 0 companies |