| Revenue | DKK -300K | +42% |
| EBITDA | DKK -300K | -42% |
| Net profit | DKK -629K | -161% |
| Total assets | DKK 3,9M | -1% |
| Equity | DKK -890K | -241% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 75 | -55 | -55 | -76 | -54 | -48 | -48 | -56 | -85 | -92 | -113 | -212 | -300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 189 | 75 | -55 | -55 | -76 | -54 | -48 | -48 | -56 | -85 | -92 | -113 | -212 | -300 |
| Depreciation & amort. | 53 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -36 | -65 | -65 | -69 |
| EBIT | 136 | 21 | -109 | -109 | -130 | -108 | -102 | -102 | -110 | -139 | -129 | -179 | -277 | -369 |
| Net financials | -226 | -152 | -148 | -201 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -308 |
| Profit before tax | -90 | -130 | -257 | -310 | -132 | -108 | -102 | -102 | -110 | -139 | -129 | -179 | -277 | -677 |
| Tax | -22 | -33 | -60 | -69 | 93 | -0 | -0 | -0 | -0 | -246 | -0 | -0 | -37 | -48 |
| Net profit | -68 | -97 | -197 | -241 | -225 | -108 | -102 | -102 | -110 | 107 | -129 | -179 | -240 | -629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.354 | 3.283 | 3.272 | 3.272 | 3.112 | 3.058 | 3.003 | 2.949 | 2.895 | 3.957 | 3.920 | 3.855 | 3.958 | 3.937 |
| Equity | -138 | -236 | -433 | -674 | -899 | -1.007 | -1.108 | -1.210 | -1.321 | -343 | -472 | -151 | -261 | -890 |
| Long-term debt | 2.042 | 1.949 | 1.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.414 | 1.561 | 1.856 | 3.947 | 4.011 | 4.065 | 4.111 | 4.159 | 4.215 | 4.300 | 4.392 | 4.006 | 4.218 | 4.827 |
| Total debt | 3.456 | 3.510 | 3.705 | 3.947 | 4.011 | 4.065 | 4.111 | 4.159 | 4.215 | 4.300 | 4.392 | 4.006 | 4.218 | 4.827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2002 | — | — |
NS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JSC INVEST ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Schultz Christensen | Management | 0 companies |
| Nikolai Schultz Dirks Hasager | Management | 0 companies |