| Revenue | DKK 2,4M | +39% |
| EBITDA | DKK -192K | -187% |
| Net profit | DKK -316K | -477% |
| Total assets | DKK 2,5M | -4% |
| Equity | DKK 107K | -87% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 465 | 603 | 878 | 604 | 1.417 | 1.592 | 1.497 | 1.508 | 1.816 | 2.020 | 2.146 | 1.752 | 2.431 |
| Staff expenses | -416 | -409 | -477 | -511 | -585 | -1.064 | -1.423 | -1.648 | -1.560 | -1.473 | -1.928 | -1.889 | -1.531 | -2.623 |
| EBITDA | -35 | 56 | 126 | 366 | 19 | 353 | 168 | -150 | -52 | 343 | 92 | 257 | 222 | -192 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -29 | -102 | -103 | -82 | -57 | -57 | -57 | -57 | -58 |
| EBIT | -35 | 56 | 126 | 366 | 19 | 325 | 66 | -253 | -134 | 286 | 35 | 200 | 165 | -250 |
| Net financials | 7 | 5 | 5 | 9 | 3 | 1 | -13 | -3 | -26 | -29 | -18 | -11 | -45 | -122 |
| Profit before tax | -28 | 61 | 131 | 376 | 22 | 326 | 53 | -257 | -160 | 257 | 17 | 189 | 120 | -372 |
| Tax | 7 | 19 | 36 | 95 | 16 | 77 | 34 | -43 | -16 | 72 | 13 | 60 | 36 | -56 |
| Net profit | -36 | 42 | 94 | 281 | 6 | 248 | 20 | -214 | -144 | 185 | 3 | 129 | 84 | -316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 274 | 363 | 402 | 849 | 5.849 | 1.518 | 1.549 | 2.096 | 2.264 | 2.964 | 1.854 | 2.118 | 2.552 | 2.451 |
| Equity | 89 | 131 | 225 | 506 | 512 | 760 | 779 | 566 | 421 | 606 | 610 | 739 | 823 | 107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.338 | 1.075 | 749 | 435 | 0 | 0 |
| Short-term debt | 177 | 205 | 140 | 343 | 5.338 | 735 | 712 | 1.516 | 505 | 1.212 | 411 | 845 | 1.583 | 2.254 |
| Total debt | 177 | 205 | 140 | 343 | 5.338 | 735 | 712 | 1.516 | 1.843 | 2.287 | 1.160 | 1.280 | 1.583 | 2.254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS HOLDING, AALBORG ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Thomsø | Management | 0 companies |