| Revenue | DKK 210K | -52% |
| EBITDA | DKK -258K | -904% |
| Net profit | DKK -196K | -494% |
| Total assets | DKK 1,9M | +75% |
| Equity | DKK -233K | -527% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.667 | 1.427 | 915 | 543 | 888 | 1.210 | 1.118 | 479 | 438 | 210 |
| Staff expenses | -1.180 | -1.310 | -1.427 | -1.064 | -813 | -791 | -950 | -663 | -463 | -467 |
| EBITDA | 487 | 117 | -235 | -291 | 75 | 419 | 168 | -163 | -26 | -258 |
| Depreciation & amort. | 6 | -6 | 6 | -6 | -4 | -4 | -7 | -22 | -0 | -0 |
| EBIT | 482 | 111 | -241 | -296 | 71 | 415 | 161 | -185 | -26 | -258 |
| Net financials | -46 | -42 | -46 | 1 | 1 | -8 | -27 | -11 | -7 | -2 |
| Profit before tax | 435 | 69 | -287 | -296 | 73 | 407 | 135 | -218 | -33 | -260 |
| Tax | 109 | 18 | 138 | 115 | 10 | 92 | 33 | 1 | -0 | -64 |
| Net profit | 326 | 52 | -425 | -411 | 63 | 315 | 102 | -219 | -33 | -196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.709 | 2.771 | 2.438 | 1.853 | 2.068 | 1.425 | 1.884 | 1.624 | 1.065 | 1.861 |
| Equity | 818 | 570 | 145 | -266 | -203 | 113 | 215 | -4 | -37 | -233 |
| Long-term debt | 33 | 17 | 1.103 | 1.300 | 1.142 | 304 | 250 | 164 | 164 | 0 |
| Short-term debt | 1.858 | 2.185 | 1.190 | 819 | 1.129 | 1.008 | 1.420 | 1.464 | 938 | 2.094 |
| Total debt | 1.891 | 2.201 | 2.293 | 2.119 | 2.270 | 1.312 | 1.670 | 1.628 | 1.102 | 2.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 1986 | — | — |
GS Unofficial title | Unofficial title | 2020 | — | — |
PS Management | Management | 1986 | — | — |
PE | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2017 | |
JUPITER CYKLER ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andkjær Jensen | Management | 0 companies |
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| Peter Søren Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |