| Revenue | DKK 51,4M | +27% |
| EBITDA | DKK 20M | +32% |
| Net profit | DKK 14M | +26% |
| Total assets | DKK 63,7M | +34% |
| Equity | DKK 31,2M | +62% |
| Employees | 64 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.296 | 8.380 | 15.550 | 19.691 | 21.075 | 40.539 | 51.449 |
| Staff expenses | -3.644 | -7.105 | -12.415 | -15.761 | -14.776 | -25.308 | -31.407 |
| EBITDA | 652 | 1.274 | 3.136 | 3.930 | 6.300 | 15.231 | 20.042 |
| Depreciation & amort. | -99 | -121 | -143 | -147 | -265 | -654 | -1.095 |
| EBIT | 554 | 1.154 | 2.992 | 3.783 | 6.034 | 14.577 | 18.947 |
| Net financials | -51 | -88 | -62 | -115 | -247 | -341 | -981 |
| Profit before tax | 502 | 1.066 | 2.930 | 3.668 | 5.787 | 14.236 | 17.966 |
| Tax | 135 | 240 | 652 | 806 | 1.314 | 3.134 | 4.006 |
| Net profit | 367 | 826 | 2.278 | 2.863 | 4.473 | 11.101 | 13.960 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.233 | 8.463 | 9.760 | 11.905 | 20.238 | 47.577 | 63.700 |
| Equity | 867 | 1.693 | 3.972 | 5.434 | 9.657 | 19.259 | 31.219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.205 |
| Short-term debt | 2.355 | 6.613 | 5.158 | 6.209 | 9.941 | 27.294 | 30.079 |
| Total debt | 2.355 | 6.613 | 5.158 | 6.209 | 9.941 | 27.294 | 31.285 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Allset Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Muff Jacobsen | Management | 0 companies |
| Thomas Ahrenkiel Nikolajsen | Board of Directors | 0 companies |
| Peter Schmitz | Chairman | 0 companies |
| Knud Bødker Jensen | Board of Directors | 0 companies |