| Revenue | DKK 921K | +59% |
| EBITDA | DKK 261K | +629% |
| Net profit | DKK 29K | +111% |
| Total assets | DKK 6,3M | +14% |
| Equity | DKK -1M | +3% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 216 | 954 | 1.498 | 934 | 957 | 1.128 | 935 | 708 | 578 | 921 |
| Staff expenses | -451 | -995 | -1.147 | -973 | -879 | -655 | -818 | -645 | -627 | -660 |
| EBITDA | -234 | -41 | 351 | -39 | 79 | 473 | 117 | 8 | -49 | 261 |
| Depreciation & amort. | -39 | -147 | -88 | -84 | -84 | -78 | -62 | -70 | -60 | -29 |
| EBIT | -274 | -188 | 263 | -124 | -6 | 395 | 55 | -63 | -109 | 232 |
| Net financials | -55 | -110 | -153 | -165 | -155 | -120 | -118 | -222 | -222 | -193 |
| Profit before tax | -329 | -299 | 110 | -289 | -161 | 275 | -63 | -285 | -331 | 38 |
| Tax | -72 | -64 | 25 | -63 | -0 | 25 | -12 | -62 | -68 | 9 |
| Net profit | -257 | -235 | 85 | -226 | -161 | 249 | -51 | -223 | -263 | 29 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.891 | 3.946 | 4.277 | 4.347 | 4.293 | 4.807 | 4.877 | 5.397 | 5.522 | 6.292 |
| Equity | -207 | -442 | -357 | -582 | -743 | -494 | -545 | -768 | -1.031 | -1.002 |
| Long-term debt | 0 | 0 | 417 | 286 | 177 | 61 | 77 | 77 | 55 | 4.400 |
| Short-term debt | 3.098 | 4.388 | 4.214 | 4.644 | 4.860 | 5.240 | 5.320 | 6.089 | 6.499 | 2.895 |
| Total debt | 3.098 | 4.388 | 4.632 | 4.930 | 5.036 | 5.301 | 5.397 | 6.165 | 6.553 | 7.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MYRRHØJ HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Myrrhøj | Management | 0 companies |