| Revenue | DKK -203K | -279% |
| EBITDA | DKK -931K | -922% |
| Net profit | DKK 2,7M | -71% |
| Total assets | DKK 96,8M | +4% |
| Equity | DKK 91,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -69 | -191 | -173 | -342 | -338 | -337 | 308 | -446 | 758 | -158 | 113 | -203 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -228 |
| EBITDA | -106 | -69 | -191 | -173 | -342 | -375 | -337 | 308 | -446 | 758 | -158 | 113 | -931 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -133 | -281 | -160 | -40 | -15 | -26 | -41 | -573 | -0 |
| EBIT | -106 | -69 | -191 | -173 | -474 | -655 | -497 | 269 | -460 | 732 | -199 | -460 | -931 |
| Net financials | 2.173 | 6.255 | 3.637 | 6.820 | 5.658 | 4.863 | 7.068 | 5.769 | 2.857 | 13.343 | 10.631 | 10.011 | 3.623 |
| Profit before tax | 2.066 | 6.186 | 3.445 | 6.647 | 5.184 | 4.207 | 6.571 | 6.038 | 2.397 | 14.074 | 10.432 | 9.551 | 2.693 |
| Tax | 1.058 | 715 | -999 | 40 | -801 | -16 | 300 | -0 | -0 | 629 | 246 | 192 | -36 |
| Net profit | 1.008 | 5.470 | 4.445 | 6.607 | 5.986 | 4.224 | 6.271 | 6.038 | 2.397 | 13.445 | 10.186 | 9.359 | 2.729 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.381 | 39.040 | 44.453 | 52.831 | 51.750 | 54.212 | 53.178 | 58.521 | 58.919 | 71.382 | 80.359 | 92.978 | 96.777 |
| Equity | 25.942 | 31.413 | 35.857 | 42.464 | 43.630 | 47.750 | 52.021 | 57.972 | 58.822 | 70.539 | 79.676 | 88.788 | 91.385 |
| Long-term debt | 0 | 0 | 0 | 1.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.165 | 539 | 2.514 | 4.705 | 4.447 | 2.804 | 1.157 | 548 | 97 | 214 | 54 | 3.562 | 4.892 |
| Total debt | 1.165 | 539 | 2.514 | 6.036 | 4.447 | 2.804 | 1.157 | 548 | 97 | 214 | 54 | 3.562 | 4.892 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 10.0% | 2019 | |
| Individual | 20.0% | 10.0% | 2019 | |
| Individual | 20.0% | 10.0% | 2019 | |
| Individual | 20.0% | 10.0% | 2019 | |
| Individual | 20.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Schaumann | Management | 0 companies |