| Revenue | DKK 10,1M | +8% |
| EBITDA | DKK 957K | +30% |
| Net profit | DKK 534K | +19% |
| Total assets | DKK 12,2M | +23% |
| Equity | DKK 2,3M | +30% |
| Employees | 26 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.819 | 3.502 | 4.939 | 6.842 | 7.522 | 7.829 | 9.348 | 10.110 |
| Staff expenses | -1.651 | -3.102 | -4.432 | -6.166 | -7.371 | -7.431 | -8.613 | -9.153 |
| EBITDA | 168 | 351 | 501 | 676 | 151 | 398 | 736 | 957 |
| Depreciation & amort. | 10 | 126 | 122 | -155 | -110 | -102 | -81 | -274 |
| EBIT | 158 | 225 | 379 | 521 | 41 | 296 | 655 | 683 |
| Net financials | -8 | 22 | 23 | 30 | 70 | -79 | -55 | 9 |
| Profit before tax | 150 | 247 | 402 | 551 | 111 | 218 | 599 | 692 |
| Tax | 43 | 64 | 91 | 112 | 32 | 67 | 150 | 158 |
| Net profit | 108 | 182 | 311 | 439 | 79 | 151 | 449 | 534 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.499 | 3.022 | 3.845 | 4.531 | 6.019 | 7.083 | 9.876 | 12.171 |
| Equity | 188 | 370 | 681 | 1.120 | 1.199 | 1.350 | 1.799 | 2.332 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 748 | 2.218 | 2.309 |
| Short-term debt | 1.306 | 2.647 | 3.165 | 3.411 | 4.820 | 4.985 | 5.792 | 7.406 |
| Total debt | 1.306 | 2.647 | 3.165 | 3.411 | 4.820 | 5.733 | 8.010 | 9.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS INVEST LÆBORG ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Søndergaard | Management | 0 companies |
| Johnny Vesterbæk | Board of Directors | 0 companies |
| Helge Andreas Busk | Chairman | 0 companies |