| Revenue | DKK 585K | -22% |
| EBITDA | DKK 134K | -60% |
| Net profit | DKK 115K | -58% |
| Total assets | DKK 1,6M | +1% |
| Equity | DKK 1,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 452 | 460 | 261 | 394 | 381 | 341 | 310 | 540 | 720 | 543 | 657 | 567 | 752 | 585 |
| Staff expenses | -335 | -317 | -315 | -320 | -310 | -326 | -323 | -331 | -355 | -352 | -347 | -401 | -417 | -451 |
| EBITDA | 104 | 143 | -54 | 75 | 71 | 15 | -12 | 210 | 365 | 191 | 310 | 166 | 335 | 134 |
| Depreciation & amort. | -0 | -13 | -8 | -4 | -7 | -7 | -7 | -7 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 104 | 131 | -63 | 71 | 64 | 8 | -20 | 202 | 362 | 191 | 310 | 166 | 335 | 134 |
| Net financials | 2 | 2 | 3 | 1 | -0 | -0 | -1 | 0 | -0 | -4 | -6 | -1 | 17 | 14 |
| Profit before tax | 106 | 133 | -59 | 72 | 64 | 8 | -21 | 203 | 361 | 188 | 304 | 165 | 352 | 147 |
| Tax | -36 | 33 | -13 | 16 | 15 | 2 | -4 | 45 | 79 | 41 | 67 | 36 | 78 | 32 |
| Net profit | 142 | 100 | -47 | 56 | 49 | 6 | -16 | 158 | 282 | 146 | 237 | 129 | 274 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | 647 | 573 | 393 | 421 | 469 | 452 | 672 | 1.024 | 1.026 | 1.211 | 1.243 | 1.537 | 1.557 |
| Equity | — | 484 | 437 | 259 | 308 | 314 | 298 | 456 | 684 | 775 | 956 | 1.027 | 1.242 | 1.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 164 | 136 | 134 | 113 | 155 | 154 | 216 | 340 | 251 | 255 | 216 | 295 | 261 |
| Total debt | 209 | 164 | 136 | 134 | 113 | 155 | 154 | 216 | 340 | 251 | 255 | 216 | 295 | 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2004 | — | — |
LO Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Sunekær Nielsen | Founder | 0 companies |
| Lars Ole Falsberg | Founder | 0 companies |
| Kim Thor Hansen | Chairman | 0 companies |
| Jesper Sagen | Chairman | 0 companies |
| Peder Schmidt Karstensen | Board of Directors | 0 companies |
| Henrik Nielsen | Board of Directors | 0 companies |
| Christina Hjelt Jørgensen | Board of Directors | 0 companies |