| Revenue | DKK -156K | +119% |
| EBITDA | DKK -179K | +93% |
| Net profit | DKK -50K | +98% |
| Total assets | DKK 83,4M | +0% |
| Equity | DKK 73,6M | +0% |
| Employees | 2 | — |
| Item | 1999 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.861 | 4.091 | 8.761 | 5.097 | 4.208 | 2.800 | 1.430 | 50 | -350 | 1.786 | -437 | -71 | -156 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.232 | -4.649 | -4.416 | -4.122 | -4.928 | -3.012 | -2.626 | -829 | -404 | -781 | -4 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 628 | -558 | 4.345 | 974 | -720 | -213 | -1.195 | -779 | -754 | 1.006 | -503 | -2.537 | -179 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 628 | -558 | 4.345 | 974 | -720 | -213 | -1.195 | -779 | -754 | 1.006 | -503 | -2.537 | -179 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 447 | -35.456 | 977 | 12.123 | 1.530 | -2.382 | 83.424 | 1.898 | -9.234 | -1.724 | -221 | -554 | 129 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.075 | -36.014 | 5.322 | 13.098 | 810 | -2.594 | 82.228 | 1.119 | -9.988 | -719 | -724 | -3.091 | -50 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 248 | 1.785 | 289 | -347 | -214 | -334 | -309 | -395 | -384 | -285 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | -37.799 | 5.033 | 13.445 | 1.024 | -2.260 | 82.538 | 1.514 | -9.604 | -434 | -724 | -3.091 | -50 |
| Item | 1999 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154.918 | 115.898 | 132.205 | 169.461 | 172.927 | 178.343 | 204.384 | 207.992 | 205.472 | 179.580 | 83.866 | 83.589 | 83.393 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 48.352 | 8.469 | 11.554 | 11.251 | 8.999 | 3.289 | 85.958 | 87.472 | 77.868 | 77.435 | 76.710 | 73.619 | 73.569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.729 | 5.454 | 0 | 0 | 0 | 1.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.837 | 101.975 | 91.064 | 158.210 | 163.928 | 173.408 | 118.426 | 120.520 | 127.603 | 99.146 | 4.614 | 9.310 | 9.825 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.566 | 107.429 | 91.064 | 158.210 | 163.928 | 175.054 | 118.426 | 120.520 | 127.603 | 99.146 | 4.614 | 9.310 | 9.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Stig Blomberg | Management | 0 companies |
| Morten Jørgensen | Board of Directors | 0 companies |
| Henrik Grønning | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Chairman | 0 companies |
| Niclas Nybroe Herstal | Board of Directors | 0 companies |
| Lotte Baaring Herstal | Chairman | 0 companies |
| Steen Overholdt Hansen | Board of Directors | 0 companies |
| Tine Seehausen Knudsen | Board of Directors | 0 companies |
| Palle Larsen | Board of Directors | 0 companies |
| Jan Bjærre | Board of Directors | 0 companies |
| Per Søgaard | Chairman | 0 companies |
| Michael Serup | Chairman | 0 companies |