| Revenue | DKK -239K | -59% |
| EBITDA | DKK -260K | +55% |
| Net profit | DKK -422K | +41% |
| Total assets | DKK 1,1M | -28% |
| Equity | DKK 757K | -36% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | -20 | 22 | 409 | -50 | -174 | -1.190 | -582 | -239 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 |
| EBITDA | -46 | -20 | 22 | 409 | -50 | -474 | -1.190 | -582 | -260 |
| Depreciation & amort. | -4 | -54 | -70 | -98 | -136 | -159 | -138 | -128 | -201 |
| EBIT | -50 | -74 | -48 | 311 | -186 | -633 | -1.329 | -710 | -461 |
| Net financials | -1 | -13 | -13 | -16 | -16 | -26 | -31 | -6 | -9 |
| Profit before tax | -50 | -87 | -61 | 295 | -202 | -659 | -1.360 | -716 | -470 |
| Tax | -0 | -0 | -0 | 23 | -46 | -145 | 61 | -7 | -48 |
| Net profit | -50 | -87 | -61 | 272 | -156 | -514 | -1.420 | -709 | -422 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 287 | 252 | 296 | 609 | 463 | 2.244 | 1.897 | 1.479 | 1.064 |
| Equity | -40 | -128 | -189 | 83 | -43 | 1.443 | 1.473 | 1.179 | 757 |
| Long-term debt | 45 | 61 | 76 | 76 | 76 | 379 | 138 | 140 | 142 |
| Short-term debt | 283 | 318 | 409 | 450 | 430 | 422 | 286 | 160 | 165 |
| Total debt | 328 | 379 | 485 | 526 | 506 | 801 | 424 | 300 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KJC IDÉ HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
LKC Holding 2020 ApS | Company | 10.0% | 10.0% | 2022 |
HASENKAM ApS | Company | 10.0% | 10.0% | 2021 |
MGS Design & Development A/S | Company | 10.0% | 10.0% | 2022 |
OAY 2019 ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2024 | |
MEDITAL A/S | Company | 10.0% | 10.0% | 2022 |
MVP HOLDING 2007 ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| John Michael Hasenkam | Management | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Allan Spork | Board of Directors | 0 companies |
| Karen Juelsgaard Christiansen | Chairman | 0 companies |