| Revenue | DKK -83K | -149% |
| EBITDA | DKK -83K | +75% |
| Net profit | DKK -1,1M | -126% |
| Total assets | DKK 40,6M | -19% |
| Equity | DKK 39,7M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -487 | -405 | -543 | -267 | -202 | 373 | -443 | 729 | 249 | 80 | -206 | 171 | -83 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -487 | -405 | -543 | -267 | -202 | 373 | -443 | 729 | 249 | 80 | -206 | -329 | -83 |
| Depreciation & amort. | -0 | -0 | -0 | -125 | -137 | -259 | -514 | -604 | -572 | -575 | -454 | -324 | -21 |
| EBIT | -487 | -405 | -543 | -392 | -339 | 114 | -957 | 125 | -323 | -494 | -660 | -653 | -104 |
| Net financials | 2.386 | 3.508 | 2.080 | 7.190 | 3.105 | 11.982 | -472 | 760 | 2.741 | 7.375 | -3.666 | 5.715 | -2.219 |
| Profit before tax | 1.900 | 3.067 | 1.478 | 6.797 | 2.766 | 12.097 | -1.429 | 885 | 2.418 | 6.881 | -4.326 | 5.062 | -1.324 |
| Tax | 11 | 311 | 30 | 21 | 73 | 28 | -152 | -582 | -400 | 828 | 463 | 988 | -265 |
| Net profit | 1.889 | 2.756 | 1.448 | 6.777 | 2.693 | 12.069 | -1.277 | 1.468 | 2.818 | 6.053 | -4.789 | 4.074 | -1.059 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.543 | 20.820 | 23.201 | 30.886 | 30.688 | 40.863 | 38.099 | 38.318 | 41.095 | 46.285 | 41.095 | 50.262 | 40.607 |
| Equity | 16.054 | 18.713 | 20.063 | 26.740 | 26.883 | 37.801 | 35.524 | 36.534 | 38.852 | 44.231 | 39.385 | 42.900 | 39.664 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.489 | 2.106 | 3.138 | 3.954 | 3.613 | 3.062 | 2.575 | 1.785 | 2.243 | 2.054 | 1.682 | 7.339 | 942 |
| Total debt | 3.489 | 2.106 | 3.138 | 3.954 | 3.613 | 3.062 | 2.575 | 1.785 | 2.243 | 2.054 | 1.682 | 7.339 | 942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Schmidt | Management | 0 companies |
| Henrik Berenth | Board of Directors | 0 companies |
| Mogens Gaarden | Chairman | 0 companies |