| Revenue | DKK -185K | +1087% |
| EBITDA | DKK -477K | -34% |
| Net profit | DKK -1,9M | +62% |
| Total assets | DKK 7,6M | +0% |
| Equity | DKK 4,2M | +55% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.270 | 4.888 | 4.756 | 3.454 | 2.311 | 2.186 | 1.518 | -695 | 399 | 530 | 210 | -16 | -185 |
| Staff expenses | -4.282 | -3.778 | -3.662 | -3.255 | -2.250 | -1.349 | -1.604 | -2.638 | -355 | -833 | -154 | -341 | -291 |
| EBITDA | -12 | 1.111 | 1.094 | 198 | 53 | 837 | -86 | -3.333 | 44 | -302 | 56 | -357 | -477 |
| Depreciation & amort. | -525 | 550 | 556 | 170 | 19 | 492 | 423 | 537 | 600 | 599 | -699 | -908 | -1.099 |
| EBIT | -537 | 561 | 538 | 28 | 34 | 345 | -508 | -3.871 | -556 | -901 | -644 | -1.265 | -1.576 |
| Net financials | -83 | -23 | -17 | -11 | -4 | -23 | -37 | -143 | -169 | -234 | -186 | -4.143 | -811 |
| Profit before tax | -620 | 538 | 521 | 17 | 30 | 322 | -349 | -4.013 | -725 | -1.136 | -829 | -5.408 | -2.388 |
| Tax | -142 | 130 | 148 | 11 | 0 | 79 | 98 | -889 | -158 | -162 | -466 | -460 | -513 |
| Net profit | -478 | 408 | 373 | 6 | 30 | 243 | -447 | -3.124 | -567 | -974 | -364 | -4.948 | -1.875 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.449 | 2.431 | 2.543 | 2.346 | 4.019 | 4.654 | 5.959 | 6.227 | 5.218 | 6.948 | 8.551 | 7.550 | 7.572 |
| Equity | 413 | 722 | 935 | 941 | 1.981 | 2.224 | 1.777 | 1.555 | 994 | 2.520 | 3.290 | 2.689 | 4.174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.628 | 3.421 | 2.308 |
| Short-term debt | 1.938 | 1.518 | 1.551 | 1.337 | 1.441 | 1.650 | 1.802 | 1.791 | 3.990 | 4.355 | 1.555 | 1.374 | 1.091 |
| Total debt | 2.036 | 1.582 | 1.551 | 1.337 | 1.515 | 1.704 | 3.327 | 4.280 | 3.990 | 4.355 | 5.183 | 4.795 | 3.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2005 | — | — |
MB Unofficial title | Unofficial title | 2026 | — | — |
JB Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
Jesper Stæhr Holding ApS | Company | 20.0% | 20.0% | 2025 |
Vejlang Management Consulting A/S | Company | 20.0% | 20.0% | 2025 |
Triptech Aps | Company | 5.0% | 5.0% | 2024 |
WOODBRIDGE ApS | Company | 5.0% | 5.0% | 2025 |
NOART ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Stæhr | Founder | 0 companies |
| Michala Beathe Roepstorff | Unofficial title | 0 companies |
| Jakob Brøckner Jensen | Founder | 0 companies |
| Klaus Jensen | Board of Directors | 0 companies |
| Camilla Stæhr | Chairman | 0 companies |
| Klavs Lange Vejlang | Board of Directors | 0 companies |
| Morten Vedel Nielsen | Board of Directors | 0 companies |
| Tina Adamsen | Board of Directors | 0 companies |
| John Thomas | Chairman | 0 companies |