| Revenue | DKK 5,2M | -22% |
| EBITDA | DKK 311K | -79% |
| Net profit | DKK 26K | -98% |
| Total assets | DKK 5,5M | -5% |
| Equity | DKK 327K | +9% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.056 | 3.030 | 4.266 | 6.634 | 5.200 |
| Staff expenses | -4.840 | -4.370 | -4.353 | -5.183 | -4.889 |
| EBITDA | 215 | -1.340 | -87 | 1.451 | 311 |
| Depreciation & amort. | -111 | -101 | -54 | -4 | -6 |
| EBIT | 105 | -1.441 | -141 | 1.447 | 305 |
| Net financials | -5 | -20 | -26 | -46 | -141 |
| Profit before tax | 100 | -1.461 | -166 | 1.401 | 164 |
| Tax | 24 | -47 | 234 | -221 | 139 |
| Net profit | 76 | -1.414 | -401 | 1.622 | 26 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.549 | 3.048 | 4.718 | 5.746 | 5.487 |
| Equity | 494 | -920 | -1.321 | 301 | 327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.479 | 3.446 | 5.694 | 5.090 | 4.763 |
| Total debt | 4.479 | 3.446 | 5.694 | 5.090 | 4.763 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Management | Management | 2017 |
KM Founder | Founder | 2005 |
| Former (1) | ||
KG Management | Management | 2005 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2005 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2005 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Individual | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Gunnar Bäckstrand | Management | 0 companies |
| Jakob Shin Søndergaard | Management | 0 companies |
| Karl Martin Damgaard | Founder | 0 companies |
| Ester Ewa Maria Bäckstrand | Board of Directors | 0 companies |