| Revenue | DKK 1,4M | -26% |
| EBITDA | DKK -245K | -184% |
| Net profit | DKK -307K | -524% |
| Total assets | DKK 2,5M | +50% |
| Equity | DKK -435K | -240% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.687 | 2.284 | 2.345 | 1.897 | 1.399 |
| Staff expenses | -1.891 | -1.987 | -1.697 | -1.605 | -1.644 |
| EBITDA | -204 | 297 | 648 | 292 | -245 |
| Depreciation & amort. | -171 | -171 | -171 | -171 | -112 |
| EBIT | -375 | 125 | 477 | 120 | -357 |
| Net financials | -10 | -21 | -26 | -25 | -35 |
| Profit before tax | -385 | 104 | 450 | 95 | -392 |
| Tax | -61 | 25 | 101 | 23 | -85 |
| Net profit | -324 | 79 | 349 | 72 | -307 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.098 | 3.305 | 2.643 | 1.636 | 2.459 |
| Equity | -628 | -549 | -200 | -128 | -435 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.712 | 3.851 | 2.843 | 1.764 | 2.894 |
| Total debt | 3.712 | 3.851 | 2.843 | 1.764 | 2.894 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2025 |
| Former (1) | ||
PB Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2020 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Märcher Larsen | Management | 0 companies |
| Peter Byskov Sandsberg | Management | 0 companies |
| Ulla Birkmose | Board of Directors | 0 companies |
| Kim Jakobsgaard | Board of Directors | 0 companies |
| Jesper Buster Dalsgaard | Board of Directors | 0 companies |
| Peder Agger | Board of Directors | 0 companies |