| Revenue | DKK 0 | — |
| EBITDA | DKK -1,6M | -4% |
| Net profit | DKK 14,8M | -67% |
| Total assets | DKK 466,4M | +1% |
| Equity | DKK 465,5M | +1% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -368 | -413 | -274 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -801 | -801 | -800 | -950 | -1.025 | -825 | -983 | -1.115 |
| EBITDA | -1.169 | -1.214 | -1.075 | -1.148 | -1.811 | -1.164 | -1.501 | -1.555 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.169 | -1.214 | -1.075 | -1.148 | -1.811 | -1.164 | -1.501 | -1.555 |
| Net financials | -10.361 | -15.625 | 14.308 | 37.390 | -30.647 | 36.492 | 57.108 | 20.129 |
| Profit before tax | -11.530 | -16.839 | 14.641 | 36.242 | -32.458 | 35.327 | 55.607 | 18.573 |
| Tax | -2.765 | 4.556 | 2.821 | 7.172 | 12 | 2.156 | 10.170 | 3.755 |
| Net profit | -8.764 | -21.396 | 11.820 | 29.070 | -32.469 | 33.172 | 45.436 | 14.819 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 433.913 | 393.467 | 402.899 | 419.459 | 384.115 | 421.498 | 463.332 | 466.440 |
| Equity | 408.143 | 382.747 | 394.567 | 413.638 | 381.168 | 417.271 | 458.707 | 465.525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25.769 | 10.719 | 8.332 | 5.822 | 2.947 | 4.228 | 4.625 | 915 |
| Total debt | 25.769 | 10.719 | 8.332 | 5.822 | 2.947 | 4.228 | 4.625 | 915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Madsen | Management | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Oliver Rye | Board of Directors | 0 companies |
| Christian Theodor Kjølbye | Chairman | 0 companies |
| Josephine Rye | Board of Directors | 0 companies |