| Revenue | DKK 14,7M | +10% |
| EBITDA | DKK 7,9M | +11% |
| Net profit | DKK 6M | +10% |
| Total assets | DKK 43,7M | -2% |
| Equity | DKK 39,9M | -4% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.234 | 5.917 | 6.365 | 6.824 | 8.489 | 11.843 | 4.819 | 9.009 | 10.221 | 10.777 | 14.402 | 15.226 | 13.290 | 14.668 |
| Staff expenses | -3.236 | -3.420 | -2.623 | -4.460 | -4.441 | -3.741 | -2.051 | -3.584 | -4.420 | -4.725 | -4.324 | -5.999 | -6.110 | -6.731 |
| EBITDA | 1.709 | 2.497 | 3.741 | 2.364 | 4.048 | 8.102 | 2.768 | 5.425 | 5.524 | 6.052 | 10.078 | 9.008 | 7.180 | 7.937 |
| Depreciation & amort. | -0 | -294 | -126 | -181 | -403 | -516 | -296 | -612 | -590 | -371 | -427 | -525 | -583 | -894 |
| EBIT | 1.709 | 2.203 | 3.615 | 2.183 | 3.645 | 7.585 | 2.472 | 4.812 | 4.933 | 5.681 | 9.651 | 8.482 | 6.598 | 7.043 |
| Net financials | -179 | -367 | 144 | 702 | 1 | 56 | -20 | 52 | 5 | -100 | -109 | -53 | 322 | 625 |
| Profit before tax | 1.530 | 1.836 | 3.760 | 2.884 | 3.647 | 7.642 | 2.452 | 4.864 | 4.938 | 5.581 | 9.542 | 8.429 | 6.919 | 7.668 |
| Tax | 615 | 555 | 941 | 750 | 822 | 1.345 | 540 | 1.071 | 1.088 | 1.228 | 2.101 | 1.827 | 1.526 | 1.709 |
| Net profit | 915 | 1.281 | 2.818 | 2.134 | 2.825 | 6.296 | 1.912 | 3.794 | 3.850 | 4.353 | 7.442 | 6.602 | 5.394 | 5.959 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.241 | 12.048 | 8.489 | 10.439 | 16.241 | 15.989 | 12.897 | 16.048 | 19.200 | 24.361 | 32.710 | 39.179 | 44.795 | 43.696 |
| Equity | — | 6.347 | 6.665 | 6.299 | 6.124 | 9.420 | 9.942 | 13.736 | 17.586 | 21.939 | 29.381 | 35.983 | 41.376 | 39.886 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234 | 359 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.800 | 5.702 | 1.820 | 4.115 | 9.844 | 6.103 | 2.310 | 1.610 | 827 | 1.334 | 2.500 | 2.341 | 2.299 | 2.541 |
| Total debt | 12.800 | 5.702 | 1.820 | 4.115 | 9.844 | 6.103 | 2.310 | 1.610 | 1.061 | 1.693 | 2.500 | 2.341 | 2.299 | 2.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2019 | — | — |
HU Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JS Founder | Founder | 2003 | — | — |
MB Management | Management | 2023 | — | — |
KT Management | Management | 2017 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SL Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
JS Holding 2020 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Shiori Nagata | Management | 0 companies |
| Henning Uldall | Chief Executive Officer | 0 companies |
| Jack Skrydstrup | Founder | 0 companies |
| Marcel Borsboom | Management | 0 companies |
| Kenichi Takashiba | Management | 0 companies |
| Keld Willberg | Chief Executive Officer | 0 companies |
| Samir Laoukili | Management | 0 companies |