| Revenue | DKK -170K | +1501% |
| EBITDA | DKK -233K | -218% |
| Net profit | DKK 2,9M | -89% |
| Total assets | DKK 87,3M | -1% |
| Equity | DKK 66,4M | +0% |
| Employees | — | — |
| Item | 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 | — | — | — | — | — | — | — | — | — | — | — | 59 | -8 | 34 | 30 | 68 | 1.739 | -101 | -131 | -363 | -353 | -114 | -199 | -11 | -170 |
| Staff expenses | -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 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | 36 | -75 | 9 | 1 | 39 | 1.551 | -101 | -131 | -363 | -353 | -222 | -199 | -73 | -233 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.045 | -102 | -110 | -105 | -107 | -81 | -4 | -7 | -7 | -6 | -8 | -20 | -20 | -20 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -1.009 | -177 | -101 | -104 | -68 | 1.470 | -106 | -138 | -370 | -359 | -231 | -219 | -93 | -253 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.706 | 4.101 | 6.337 | 6.260 | 8.551 | 8.845 | 9.594 | 6.417 | 3.829 | 9.416 | -5.669 | 6.230 | 29.757 | 4.108 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 2.697 | 3.923 | 6.236 | 6.156 | 8.483 | 10.315 | 9.488 | 6.280 | 3.460 | 9.057 | -5.900 | 6.011 | 29.663 | 3.855 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 82 | 120 | 406 | 25 | 371 | 450 | 432 | 405 | 353 | 2.114 | -1.753 | 609 | 1.615 | 909 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 2.615 | 3.803 | 5.830 | 6.131 | 8.112 | 9.865 | 9.056 | 5.875 | 3.107 | 6.943 | -4.146 | 5.401 | 28.049 | 2.945 |
| Item | 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 | 14.019 | 17.730 | 23.996 | 28.893 | 36.023 | 45.583 | 53.281 | 57.402 | 58.822 | 61.542 | 54.687 | 57.792 | 87.894 | 87.255 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 13.391 | 17.056 | 21.887 | 26.017 | 32.129 | 33.785 | 40.841 | 44.716 | 45.823 | 50.766 | 41.819 | 42.421 | 66.469 | 66.415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 628 | 674 | 2.110 | 2.874 | 3.869 | 11.798 | 12.440 | 12.686 | 12.991 | 10.760 | 12.867 | 15.372 | 21.425 | 20.841 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 628 | 674 | 2.110 | 2.874 | 3.889 | 11.798 | 12.440 | 12.686 | 12.991 | 10.760 | 12.867 | 15.372 | 21.425 | 20.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KILLE HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
CRASHNET INC. ApS | Company | 25.0% | 25.0% | 2021 |
THORSENG INVEST ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Saaby Kildegaard | Management | 0 companies |
| Bente Saaby Kildegaard | Board of Directors | 0 companies |
| Nicolaj Saaby Kildegaard | Chairman | 0 companies |
| Per Kildegaard | Board of Directors | 0 companies |