| Revenue | DKK 2M | -19% |
| EBITDA | DKK 318K | -40% |
| Net profit | DKK 42K | -79% |
| Total assets | DKK 9,2M | -4% |
| Equity | DKK 6,4M | -2% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.053 | 2.616 | 2.918 | 3.175 | 3.324 | 2.369 | 3.409 | 2.513 | 3.184 | 2.033 | 2.165 | 2.441 | 1.971 |
| Staff expenses | -1.470 | -1.502 | -1.991 | -2.178 | -1.918 | -2.008 | -2.326 | -2.033 | -1.970 | -1.971 | -1.954 | -1.914 | -1.653 |
| EBITDA | 584 | 1.114 | 927 | 997 | 1.406 | 361 | 1.083 | 481 | 1.214 | 62 | 211 | 527 | 318 |
| Depreciation & amort. | 355 | -93 | -62 | -7 | -30 | -14 | -19 | -4 | -11 | -41 | -74 | -111 | -106 |
| EBIT | 228 | 1.021 | 865 | 990 | 1.376 | 347 | 1.064 | 477 | 1.203 | 22 | 137 | 416 | 212 |
| Net financials | 6 | -114 | 33 | 7 | -3 | -22 | -85 | -40 | -24 | 19 | -88 | -184 | -178 |
| Profit before tax | 234 | 908 | 898 | 997 | 1.373 | 325 | 979 | 437 | 1.178 | 41 | 49 | 233 | 34 |
| Tax | 60 | 228 | 222 | 217 | 315 | 72 | 215 | 63 | 259 | 9 | 13 | 33 | -8 |
| Net profit | 174 | 680 | 676 | 780 | 1.058 | 253 | 764 | 375 | 919 | 32 | 36 | 200 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.006 | 8.242 | 9.270 | 8.716 | 9.249 | 9.622 | 9.617 | 8.982 | 10.682 | 9.864 | 10.675 | 9.573 | 9.163 |
| Equity | 1.726 | 2.406 | 2.977 | 3.657 | 4.614 | 4.716 | 5.480 | 5.747 | 6.366 | 6.398 | 6.434 | 6.484 | 6.375 |
| Long-term debt | 806 | 683 | 412 | 218 | 323 | 129 | 0 | 44 | 47 | 55 | 56 | 58 | 60 |
| Short-term debt | 4.294 | 4.979 | 5.691 | 4.648 | 4.107 | 4.509 | 3.934 | 2.991 | 4.072 | 3.199 | 3.961 | 2.829 | 2.552 |
| Total debt | 5.100 | 5.662 | 6.103 | 4.866 | 4.430 | 4.638 | 3.934 | 3.035 | 4.119 | 3.254 | 4.017 | 2.887 | 2.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMMELSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Simmelsgaard | Management | 0 companies |