| Revenue | DKK -335K | -2% |
| EBITDA | DKK -1,9M | -38% |
| Net profit | DKK -2,6M | -41% |
| Total assets | DKK 1,2M | -53% |
| Equity | DKK -1,3M | -404% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | — | -161 | -253 | -244 | -309 | -342 | -335 |
| Staff expenses | -0 | -0 | -640 | -773 | -820 | -1.057 | -1.591 |
| EBITDA | -133 | -161 | -893 | -1.017 | -1.129 | -1.400 | -1.926 |
| Depreciation & amort. | -0 | -106 | -161 | -185 | -269 | -397 | -411 |
| EBIT | -133 | -267 | -1.055 | -1.203 | -1.398 | -1.796 | -2.337 |
| Net financials | -2 | -25 | -31 | -123 | -138 | -137 | -273 |
| Profit before tax | -135 | -292 | -1.085 | -1.326 | -1.537 | -1.933 | -2.609 |
| Tax | -29 | -64 | -112 | -90 | -186 | -89 | -0 |
| Net profit | -106 | -229 | -974 | -1.236 | -1.351 | -1.845 | -2.609 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 742 | 861 | 862 | 1.208 | 2.066 | 2.608 | 1.218 |
| Equity | 156 | -72 | 354 | -298 | 468 | 423 | -1.286 |
| Long-term debt | 0 | 0 | 0 | 1.099 | 1.067 | 1.686 | 1.691 |
| Short-term debt | 493 | 852 | 508 | 407 | 531 | 499 | 814 |
| Total debt | 493 | 852 | 508 | 1.506 | 1.599 | 2.185 | 2.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PB Management | Management | 2020 | — | — |
SW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER MALMBORG HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
KeMag Holding ApS | Company | 5.0% | 5.0% | 2021 |
HAWK HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
THORLARCO HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
Pecasu Ambassadors ApS | Company | 5.0% | 5.0% | 2021 |
Simojaco Holding ApS | Company | 5.0% | 5.0% | 2020 |
San Jocalbi Holding ApS | Company | 10.0% | 10.0% | 2023 |
MIKAI HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
AGC ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 10.0% | 10.0% | 2023 | |
TheJon Invest ApS | Company | 5.0% | 5.0% | 2019 |
Sorenson Holding ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Malmborg | Chief Executive Officer | 0 companies |
| Peter Bregnhøj | Management | 0 companies |
| Søren Wulff Bregnhøj | Management | 0 companies |
| Carsten Jacobsen | Chairman | 0 companies |
| Kasper Hjørringgaard Bangsø | Board of Directors | 0 companies |
| Kaj Sørensen | Chairman | 0 companies |
| Kenneth Kim Knudsen | Board of Directors | 0 companies |
| Martin Høeg Lundberg | Board of Directors | 0 companies |