| Revenue | DKK 2,6M | +15% |
| EBITDA | DKK 4,9M | +72% |
| Net profit | DKK 3,9M | +134% |
| Total assets | DKK 50,3M | +6% |
| Equity | DKK 18M | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.299 | 1.314 | 1.278 | 1.293 | 1.264 | 1.213 | 1.114 | 1.216 | 840 | 1.982 | 2.733 | 2.437 | 2.254 | 2.600 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -64 | -114 | -109 | -118 | -162 |
| EBITDA | 1.828 | 1.914 | 1.171 | 1.497 | 1.203 | 1.183 | 1.133 | -3.831 | 833 | 7.707 | 2.361 | 1.942 | 2.845 | 4.881 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.828 | 1.914 | 1.171 | 1.497 | 1.203 | 1.183 | 1.133 | -3.831 | 833 | 7.707 | 2.361 | 1.942 | 2.845 | 4.881 |
| Net financials | -2.502 | -386 | -866 | -619 | -851 | -114 | -279 | -422 | -165 | -357 | -609 | -625 | -692 | 2.509 |
| Profit before tax | -674 | 1.529 | 305 | 878 | 352 | 1.068 | 855 | -4.253 | 668 | 7.350 | 1.752 | 1.317 | 2.153 | 4.961 |
| Tax | -168 | 382 | -4 | 101 | 99 | 68 | 188 | -759 | 133 | 1.617 | 399 | 290 | 507 | 1.105 |
| Net profit | -505 | 1.147 | 309 | 777 | 253 | 1.000 | 667 | -3.494 | 535 | 5.733 | 1.353 | 1.028 | 1.647 | 3.856 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.611 | 25.507 | 25.179 | 25.452 | 25.269 | 25.139 | 25.183 | 21.387 | 34.111 | 46.618 | 46.350 | 46.798 | 47.615 | 50.303 |
| Equity | — | 5.328 | 5.637 | 6.414 | 6.667 | 7.667 | 8.334 | 4.839 | 5.374 | 11.107 | 12.460 | 12.488 | 14.135 | 17.990 |
| Long-term debt | 34.021 | 32.106 | 31.145 | 14.532 | 14.038 | 12.870 | 11.914 | 20.095 | 18.672 | 56.361 | 27.173 | 25.875 | 24.562 | 20.725 |
| Short-term debt | 2.730 | 2.963 | 2.674 | 2.960 | 2.825 | 2.895 | 3.079 | 5.450 | 18.208 | 4.022 | 4.018 | 5.678 | 5.836 | 7.808 |
| Total debt | 36.750 | 35.070 | 33.819 | 17.491 | 16.862 | 15.765 | 14.994 | 25.545 | 36.880 | 60.383 | 31.191 | 31.552 | 30.398 | 28.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
5 S Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Schwaner | Management | 0 companies |