| Revenue | DKK 10,2M | -5% |
| EBITDA | DKK 2,5M | -46% |
| Net profit | DKK 1M | -64% |
| Total assets | DKK 19,9M | -1% |
| Equity | DKK 4,8M | +26% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -15 | -13 | -94 | -67 | -111 | -580 | -375 | -348 | -335 | 509 | 6.457 | 10.814 | 10.230 |
| Staff expenses | -0 | -0 | -0 | -0 | -167 | -413 | -468 | -337 | -162 | -228 | -308 | -2.123 | -5.990 | -7.649 |
| EBITDA | -19 | -15 | -13 | -94 | -235 | -524 | -1.048 | -712 | 941 | 890 | 200 | 4.334 | 4.683 | 2.544 |
| Depreciation & amort. | -0 | -0 | -0 | -139 | -13 | -54 | -76 | -2.185 | 725 | 323 | -8 | -248 | -692 | -992 |
| EBIT | -19 | -15 | -13 | -233 | -248 | -579 | -1.124 | -2.897 | 215 | 567 | 192 | 4.086 | 3.991 | 1.552 |
| Net financials | 2.042 | 3.948 | 2.140 | 5.006 | 16.196 | -756 | -6.343 | -2.062 | -815 | -49 | -79 | 1.698 | -350 | -245 |
| Profit before tax | 2.023 | 3.933 | 2.127 | 4.773 | 15.948 | -1.335 | -7.467 | -4.959 | -600 | 519 | 113 | 5.784 | 3.640 | 1.307 |
| Tax | 12 | 109 | 7 | -31 | 63 | -274 | 583 | -0 | -0 | -0 | -0 | -2.461 | 838 | 307 |
| Net profit | 2.010 | 3.824 | 2.120 | 4.804 | 15.886 | -1.061 | -8.050 | -4.959 | -600 | 519 | 113 | 8.245 | 2.803 | 1.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.297 | 7.969 | 9.006 | 13.239 | 26.057 | 30.198 | 18.227 | 13.304 | 8.628 | 12.478 | 14.044 | 25.292 | 20.065 | 19.871 |
| Equity | 3.126 | 6.853 | 8.877 | 13.187 | 25.573 | 24.409 | 15.620 | 10.661 | 8.562 | 9.025 | 9.082 | 17.270 | 3.826 | 4.826 |
| Long-term debt | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.150 | 3.150 | 4.919 | 3.010 | 0 |
| Short-term debt | 1.771 | 1.115 | 129 | 52 | 484 | 5.789 | 2.607 | 2.643 | 67 | 303 | 1.813 | 3.103 | 13.229 | 15.045 |
| Total debt | 2.171 | 1.115 | 129 | 52 | 484 | 5.789 | 2.607 | 2.643 | 67 | 3.453 | 4.963 | 8.022 | 16.239 | 15.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
EH | Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNI Holding ApS | Company | 66.7% | 66.7% | 2023 |
FUKU Invest ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Skibdal | Management | 0 companies |
| Lenka Obdrzálková | Chairman | 0 companies |
| Erik Høg | Board of Directors | 0 companies |