| Revenue | DKK -194K | -68% |
| EBITDA | DKK -334K | +74% |
| Net profit | DKK -709K | +64% |
| Total assets | DKK 3,5M | -12% |
| Equity | DKK -4,2M | -20% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | -1.819 | 2.101 | 1.916 | 1.744 | 2.127 | 1.741 | -608 | -194 |
| Staff expenses | -0 | -1.165 | -795 | -660 | -765 | -746 | -778 | -603 | -120 |
| EBITDA | 55 | -2.984 | 1.294 | 1.107 | 979 | 1.382 | 963 | -1.276 | -334 |
| Depreciation & amort. | -0 | -53 | -89 | -101 | -101 | -147 | -172 | -209 | -177 |
| EBIT | 55 | -3.037 | 1.205 | 1.006 | 878 | 1.234 | 791 | -1.484 | -512 |
| Net financials | -6 | -515 | -653 | -616 | -600 | -681 | -588 | -501 | -198 |
| Profit before tax | 49 | -3.552 | 552 | 390 | 278 | 554 | 202 | -1.985 | -709 |
| Tax | 12 | 49 | -49 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 37 | -3.601 | 601 | 390 | 278 | 554 | 202 | -1.985 | -709 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 6.975 | 4.453 | 5.846 | 4.941 | 4.888 | 5.787 | 3.933 | 3.456 |
| Equity | 93 | -3.507 | -2.907 | -2.517 | -2.239 | -1.685 | -1.483 | -3.468 | -4.177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281 | 207 |
| Short-term debt | 294 | 10.433 | 7.360 | 8.363 | 7.180 | 6.573 | 7.270 | 7.121 | 7.427 |
| Total debt | 294 | 10.433 | 7.360 | 8.363 | 7.180 | 6.573 | 7.270 | 7.401 | 7.634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Mulvad Madsen | Management | 0 companies |