| Revenue | DKK -169K | +11% |
| EBITDA | DKK -298K | +30% |
| Net profit | DKK -2,2M | -546% |
| Total assets | DKK 4,3M | -35% |
| Equity | DKK 3,7M | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -90 | -118 | -140 | -656 | -458 | -767 | -450 | -413 | -334 | -179 | -255 | -228 | -152 | -169 |
| Staff expenses | -0 | -0 | -0 | -126 | -266 | -407 | -726 | -511 | -303 | -334 | -270 | -269 | -275 | -129 |
| EBITDA | -90 | -154 | -183 | -939 | -723 | -1.174 | -1.254 | -935 | 1.102 | -513 | -525 | -497 | -427 | -298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -423 | -579 | -123 | -144 | -656 | -43 | -28 | -28 | -215 | -28 |
| EBIT | -90 | -154 | -183 | -939 | -1.147 | -1.753 | -1.376 | -1.079 | 446 | -555 | -553 | -525 | -641 | -326 |
| Net financials | -1.030 | 400 | 1.195 | 1.952 | -1.274 | 1.707 | 2.584 | -2.156 | 226 | 759 | -780 | 214 | 373 | -1.834 |
| Profit before tax | -1.120 | 246 | 1.011 | 1.013 | -2.420 | -46 | 1.212 | -3.235 | 672 | 184 | -1.354 | -333 | -333 | -2.160 |
| Tax | -13 | 223 | 307 | 193 | -15 | 7 | 2 | -0 | -0 | 9 | 7 | 1 | 1 | -2 |
| Net profit | -1.107 | 23 | 704 | 820 | -2.405 | -53 | 1.210 | -3.238 | 672 | 176 | -1.361 | -334 | -334 | -2.158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.593 | 24.837 | 24.973 | 25.074 | 24.653 | 22.974 | 22.486 | 17.265 | 13.688 | 12.601 | 10.052 | 8.393 | 6.664 | 4.329 |
| Equity | — | 24.659 | 24.764 | 24.583 | 20.778 | 19.625 | 19.235 | 14.297 | 13.569 | 12.345 | 9.484 | 7.750 | 6.016 | 3.735 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.061 | 2.888 | 2.713 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 63 | 178 | 201 | 470 | 662 | 287 | 363 | 255 | 118 | 256 | 568 | 643 | 632 | 593 |
| Total debt | 63 | 178 | 201 | 490 | 3.875 | 3.348 | 3.251 | 2.968 | 118 | 256 | 568 | 643 | 632 | 593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Juncker | Founder | 0 companies |
| Per Dalskov | Chairman | 0 companies |
| Louise Juncker von Haffner | Board of Directors | 0 companies |
| Christian Stig Møller | Board of Directors | 0 companies |