| Revenue | DKK 26K | -21% |
| EBITDA | DKK 26K | +3% |
| Net profit | DKK -15K | +59% |
| Total assets | DKK 765K | -3% |
| Equity | DKK 277K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 392 | 285 | 296 | 153 | 267 | 277 | 157 | 122 | 221 | 271 | 317 | 111 | 33 | 26 |
| Staff expenses | -93 | -148 | -239 | -135 | -114 | -89 | -106 | -93 | -79 | -178 | -287 | -9 | -8 | -0 |
| EBITDA | 299 | 137 | 57 | 17 | 153 | 188 | 51 | 29 | 142 | 92 | 30 | 102 | 26 | 26 |
| Depreciation & amort. | 25 | 91 | 64 | 41 | -32 | -52 | -62 | -50 | -41 | -12 | -25 | -23 | -34 | -21 |
| EBIT | 274 | 46 | -7 | -24 | 121 | 136 | -10 | -22 | 101 | 80 | 4 | 79 | -9 | 5 |
| Net financials | -17 | -46 | -49 | -40 | -43 | -46 | -38 | -41 | -44 | -31 | -35 | -38 | -39 | -25 |
| Profit before tax | 257 | 0 | -56 | -64 | 78 | 90 | -48 | -63 | 57 | 50 | -31 | 41 | -47 | -19 |
| Tax | 65 | -1 | -10 | -14 | 18 | 20 | -10 | -16 | 13 | 11 | -5 | 10 | -10 | -4 |
| Net profit | 192 | 1 | -46 | -50 | 60 | 70 | -38 | -47 | 45 | 39 | -26 | 31 | -37 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.075 | 1.040 | 841 | 694 | 862 | 874 | 785 | 763 | 817 | 864 | 771 | 741 | 789 | 765 |
| Equity | 291 | 292 | 246 | 196 | 256 | 326 | 288 | 241 | 286 | 324 | 299 | 329 | 292 | 277 |
| Long-term debt | 272 | 159 | 89 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 |
| Short-term debt | 496 | 573 | 499 | 486 | 595 | 514 | 473 | 514 | 511 | 508 | 446 | 374 | 472 | 467 |
| Total debt | 768 | 733 | 588 | 499 | 595 | 514 | 473 | 514 | 511 | 508 | 446 | 376 | 472 | 467 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Skovdam Damgaard | Management | 0 companies |