| Revenue | DKK 292K | -32% |
| EBITDA | DKK 217K | -40% |
| Net profit | DKK 100K | -51% |
| Total assets | DKK 3,5M | -3% |
| Equity | DKK 1,9M | +5% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242 | 501 | 481 | 512 | 546 | 482 | 431 | 430 | 292 |
| Staff expenses | -0 | -0 | -0 | -50 | -75 | -75 | -75 | -70 | -75 |
| EBITDA | 242 | 501 | 481 | 462 | 471 | 407 | 356 | 360 | 217 |
| Depreciation & amort. | -18 | -43 | -43 | -43 | -43 | -43 | -43 | -43 | -43 |
| EBIT | 225 | 458 | 438 | 419 | 429 | 365 | 313 | 317 | 174 |
| Net financials | -115 | -114 | -107 | -90 | -73 | -69 | -61 | -55 | -44 |
| Profit before tax | 109 | 344 | 331 | 329 | 356 | 296 | 252 | 262 | 130 |
| Tax | 24 | 76 | 73 | 72 | 78 | 65 | 55 | 58 | 30 |
| Net profit | 85 | 268 | 258 | 256 | 278 | 231 | 196 | 204 | 100 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.899 | 3.931 | 4.056 | 3.740 | 3.790 | 3.546 | 3.821 | 3.547 | 3.456 |
| Equity | 135 | 403 | 661 | 917 | 1.194 | 1.425 | 1.622 | 1.826 | 1.927 |
| Long-term debt | 2.610 | 2.290 | 2.214 | 1.745 | 1.644 | 1.544 | 1.442 | 1.338 | 1.232 |
| Short-term debt | 1.149 | 1.223 | 1.156 | 1.043 | 906 | 522 | 693 | 308 | 213 |
| Total debt | 3.758 | 3.513 | 3.370 | 2.788 | 2.550 | 2.066 | 2.134 | 1.646 | 1.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2025 | — | — |
MG Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JØMA ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Martinsen | Management | 0 companies |
| Mads Garder Laursen | Management | 0 companies |