| Revenue | DKK 6M | +0% |
| EBITDA | DKK 672K | +2150% |
| Net profit | DKK 316K | +301% |
| Total assets | DKK 8,9M | +25% |
| Equity | DKK 3,6M | +10% |
| Employees | 41 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.922 | 7.120 | 7.243 | 5.967 | 5.981 |
| Staff expenses | -1.369 | -5.158 | -6.125 | -4.384 | -3.555 |
| EBITDA | 553 | 1.962 | 1.118 | 30 | 672 |
| Depreciation & amort. | -398 | -425 | -441 | -247 | -286 |
| EBIT | 155 | 1.536 | 676 | -217 | 385 |
| Net financials | -45 | -74 | -19 | 27 | 23 |
| Profit before tax | 110 | 1.463 | 658 | -190 | 408 |
| Tax | 24 | 326 | 147 | -33 | 92 |
| Net profit | 86 | 1.137 | 510 | -157 | 316 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.412 | 9.738 | 8.719 | 7.120 | 8.891 |
| Equity | 1.770 | 2.906 | 3.417 | 3.260 | 3.576 |
| Long-term debt | 47 | 49 | 51 | 0 | 0 |
| Short-term debt | 4.556 | 6.753 | 5.241 | 3.819 | 5.301 |
| Total debt | 4.604 | 6.802 | 5.292 | 3.819 | 5.301 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Chairman | 2024 | |
| Board of Directors | 2017 | |
| Board of Directors | 2024 | |
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Former (1) | ||
| Board of Directors | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Majdall Petersen | Management | 0 companies |
| Frank Hvam Nielsen | Board of Directors | 0 companies |
| Niels Samuel Hausgaard | Board of Directors | 0 companies |
| Frank Panduro | Chairman | 0 companies |
| Hans Nissen Hansen | Board of Directors | 0 companies |
| Jesper Bay Larsen | Board of Directors | 0 companies |
| Casper Lindholm Christensen | Board of Directors | 0 companies |
| Henrik Daldorph Nielsen | Board of Directors | 0 companies |
| Simon Kvamm | Board of Directors | 0 companies |
| Henrik Hede-Nielsen | Board of Directors | 0 companies |