| Revenue | DKK 10,7M | +16% |
| EBITDA | DKK -490K | -163% |
| Net profit | DKK -1,8M | -736% |
| Total assets | DKK 13,4M | +8% |
| Equity | DKK -467K | -134% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 7.057 | 6.910 | 9.209 | 10.713 |
| Staff expenses | -5.717 | -6.037 | -8.437 | -11.203 |
| EBITDA | 1.340 | 873 | 773 | -490 |
| Depreciation & amort. | -1.073 | -545 | -580 | -616 |
| EBIT | 268 | 328 | 192 | -1.105 |
| Net financials | -185 | -295 | -477 | -700 |
| Profit before tax | 83 | 33 | -285 | -1.805 |
| Tax | 19 | 11 | -65 | 28 |
| Net profit | 64 | 22 | -219 | -1.833 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 11.073 | 10.170 | 12.443 | 13.406 |
| Equity | 1.564 | 1.586 | 1.366 | -467 |
| Long-term debt | 2.625 | 1.950 | 1.831 | 1.376 |
| Short-term debt | 6.858 | 6.596 | 9.245 | 12.456 |
| Total debt | 9.483 | 8.547 | 11.077 | 13.832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2021 | — | — |
KG Management | Management | 2022 | — | — |
BL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMJ Management ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nymann Nilsson | Management | 0 companies |
| Kim Gade Pedersen | Management | 0 companies |
| Berit Linde Jessen | Management | 0 companies |
| Geert Winther Skovsgaard | Chairman | 0 companies |
| Jonas Houkjær Bech | Board of Directors | 0 companies |