| Revenue | DKK 2M | +1202% |
| EBITDA | DKK 133K | +108% |
| Net profit | DKK -491K | +78% |
| Total assets | DKK 4,7M | +45% |
| Equity | DKK 1,3M | +454% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -171 | -281 | -50 | 742 | 1.331 | 865 | 150 | 1.959 |
| Staff expenses | -34 | -878 | -592 | -516 | -943 | -1.288 | -1.840 | -1.826 |
| EBITDA | -204 | -1.159 | -643 | 226 | 388 | -423 | -1.689 | 133 |
| Depreciation & amort. | -7 | -32 | -55 | -51 | -49 | -413 | -493 | -570 |
| EBIT | -211 | -1.192 | -697 | 175 | 339 | -836 | -2.182 | -437 |
| Net financials | -1 | -53 | 73 | -21 | -52 | -128 | -95 | -41 |
| Profit before tax | -212 | -1.245 | -624 | 154 | 287 | -964 | -2.278 | -477 |
| Tax | -46 | -271 | -139 | 34 | 62 | -211 | -0 | 14 |
| Net profit | -166 | -974 | -486 | 120 | 225 | -753 | -2.278 | -491 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 140 | 616 | 539 | 565 | 2.740 | 3.878 | 3.260 | 4.739 |
| Equity | -116 | 60 | 69 | 189 | 414 | -339 | -366 | 1.298 |
| Long-term debt | 70 | 0 | 7 | 43 | 867 | 557 | 0 | 728 |
| Short-term debt | 185 | 553 | 463 | 333 | 1.405 | 3.659 | 3.626 | 2.712 |
| Total debt | 255 | 553 | 470 | 376 | 2.272 | 4.216 | 3.626 | 3.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic eSIM Consulting ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Mikkelsen | Management | 0 companies |
| Rune Holbech | Chairman | 0 companies |
| Tolga Kislal | Board of Directors | 0 companies |