| Revenue | DKK 8,5M | -24% |
| EBITDA | DKK 729K | -85% |
| Net profit | DKK -2,8M | -363% |
| Total assets | DKK 22M | -12% |
| Equity | DKK 10K | -100% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 16.038 | 13.418 | 9.199 | 5.187 | 11.925 | 11.122 | 8.490 |
| Staff expenses | -7.982 | -7.475 | -7.893 | -6.724 | -6.219 | -6.405 | -7.762 |
| EBITDA | 7.834 | 5.909 | 1.275 | -1.574 | 5.705 | 4.716 | 729 |
| Depreciation & amort. | 4.178 | 4.174 | 3.696 | 4.044 | -3.126 | -2.814 | -2.596 |
| EBIT | 3.656 | 1.735 | -2.421 | -5.618 | 2.579 | 1.902 | -1.867 |
| Net financials | -1.574 | -1.541 | -1.316 | -959 | -1.678 | -1.379 | -960 |
| Profit before tax | 2.082 | 194 | -3.737 | -6.578 | 902 | 523 | -2.828 |
| Tax | 356 | 38 | -856 | -165 | -0 | -550 | -0 |
| Net profit | 1.726 | 156 | -2.880 | -6.412 | 902 | 1.073 | -2.828 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 43.127 | 37.662 | 33.408 | 29.774 | 26.613 | 25.080 | 22.027 |
| Equity | 9.999 | 10.155 | 7.275 | 863 | 1.764 | 2.838 | 10 |
| Long-term debt | 5.404 | 6.890 | 5.927 | 5.115 | 4.429 | 3.675 | 3.177 |
| Short-term debt | 26.740 | 19.595 | 20.041 | 23.796 | 20.420 | 18.567 | 18.840 |
| Total debt | 32.144 | 26.485 | 25.967 | 28.911 | 24.849 | 22.243 | 22.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HVIMS HOLDING ApS | Company | 66.7% | 66.7% | 2012 |
BHJ A/S | Company | 15.0% | 15.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Stræde Johansen | Management | 0 companies |
| Bjarne Hansen | Board of Directors | 0 companies |
| Hans Henrik Hansen | Chairman | 0 companies |
| Vagn Johansen | Chairman | 0 companies |
| Tor Mikael Lassén | Board of Directors | 0 companies |
| Henning Bjerregaard Pedersen | Board of Directors | 0 companies |