| Revenue | DKK 118K | +60% |
| EBITDA | DKK 47K | -36% |
| Net profit | DKK 23K | -50% |
| Total assets | DKK 1,3M | -11% |
| Equity | DKK 1,2M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -4 | 18 | 47 | -9 | 36 | 66 | 68 | 70 | 63 | 76 | 74 | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -3 | -4 | 18 | 47 | -9 | 36 | 66 | 68 | 70 | 63 | 76 | 74 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 |
| EBIT | -3 | -3 | -4 | 14 | 32 | -24 | 21 | 51 | 53 | 55 | 48 | 61 | 58 | 32 |
| Net financials | -18 | 21 | 25 | 24 | -280 | 10 | -2 | -0 | -54 | 34 | -6 | 0 | 1 | -2 |
| Profit before tax | 14 | 18 | 21 | 38 | -249 | -14 | 19 | 51 | -1 | 89 | 43 | 61 | 60 | 29 |
| Tax | -3 | -0 | -0 | -0 | -0 | -0 | 1 | 12 | 10 | 11 | 10 | 14 | 14 | 6 |
| Net profit | 18 | 18 | 21 | 38 | -249 | -14 | 18 | 39 | -11 | 78 | 33 | 47 | 46 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.210 | 2.231 | 2.127 | 2.165 | 1.953 | 1.909 | 1.951 | 1.815 | 1.704 | 1.659 | 1.578 | 1.512 | 1.438 | 1.277 |
| Equity | 2.206 | 2.224 | 2.120 | 2.158 | 1.910 | 1.896 | 1.807 | 1.738 | 1.616 | 1.581 | 1.500 | 1.429 | 1.353 | 1.241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 |
| Short-term debt | 4 | 7 | 7 | 7 | 43 | 14 | 143 | 77 | 88 | 78 | 78 | 83 | 60 | 36 |
| Total debt | 4 | 7 | 7 | 7 | 43 | 14 | 143 | 77 | 88 | 78 | 78 | 83 | 85 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2003 | — | — |
BM Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Joan Spiegelhauer | Founder | 0 companies |
| Bent Madsen | Audit | 0 companies |
| Mie Løvenhardt Spiegelhauer | Board of Directors | 0 companies |
| Maja Løvenhardt Spiegelhauer | Board of Directors | 0 companies |