| Revenue | DKK 1,2M | +13% |
| EBITDA | DKK 65K | -43% |
| Net profit | DKK 25K | -67% |
| Total assets | DKK 627K | -13% |
| Equity | DKK 151K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 539 | 734 | 995 | 1.008 | 1.013 | 920 | 1.189 | 969 | 978 | 1.131 | 1.092 | 1.348 | 1.101 | 1.248 |
| Staff expenses | -435 | -576 | -837 | -843 | -851 | -836 | -880 | -717 | -815 | -1.007 | -877 | -1.144 | -988 | -1.183 |
| EBITDA | 104 | 159 | 158 | 165 | 162 | 234 | 310 | 252 | 162 | 124 | 215 | 205 | 113 | 65 |
| Depreciation & amort. | -37 | -72 | -72 | -46 | -37 | 75 | -0 | -0 | -27 | -33 | -33 | -33 | -33 | -5 |
| EBIT | 67 | 86 | 85 | 119 | 125 | 159 | 310 | 252 | 135 | 91 | 182 | 172 | 80 | 59 |
| Net financials | -13 | -12 | -20 | -17 | -14 | -33 | -26 | -36 | -30 | -9 | -28 | -11 | -33 | -27 |
| Profit before tax | 54 | 74 | 65 | 102 | 111 | 127 | 284 | 215 | 105 | 82 | 154 | 161 | 47 | 32 |
| Tax | 14 | 19 | 16 | 26 | 28 | 30 | 63 | 50 | 20 | 18 | 38 | 40 | -29 | 7 |
| Net profit | 40 | 55 | 49 | 76 | 83 | 97 | 220 | 165 | 85 | 65 | 115 | 121 | 76 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 431 | 630 | 811 | 645 | 476 | 716 | 637 | 542 | 754 | 694 | 597 | 560 | 723 | 627 |
| Equity | 171 | 227 | 276 | 151 | 135 | 131 | 152 | 317 | 292 | 243 | 244 | 247 | 202 | 151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 260 | 408 | 544 | 503 | 353 | 585 | 486 | 225 | 463 | 450 | 353 | 313 | 521 | 475 |
| Total debt | 260 | 408 | 544 | 503 | 353 | 585 | 486 | 225 | 463 | 450 | 353 | 313 | 521 | 475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Spure | Founder | 0 companies |