| Revenue | DKK 268K | +25% |
| EBITDA | DKK 55K | +136% |
| Net profit | DKK -21K | +89% |
| Total assets | DKK 3,9M | +1% |
| Equity | DKK 1,5M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 870 | 532 | 802 | 706 | 697 | 439 | 519 | 188 | 742 | 613 | 795 | 311 | 214 | 268 |
| Staff expenses | -244 | -244 | -245 | -245 | -244 | -360 | -344 | -316 | -286 | -422 | -366 | -365 | -365 | -213 |
| EBITDA | 626 | 288 | 557 | 461 | 453 | 79 | 175 | -128 | 456 | 191 | 429 | -54 | -151 | 55 |
| Depreciation & amort. | 44 | 44 | 44 | -44 | -44 | -44 | -44 | -36 | -40 | -40 | -40 | -40 | -40 | -40 |
| EBIT | 582 | 244 | 513 | 417 | 409 | 35 | 131 | -164 | 416 | 151 | 389 | -94 | -191 | 15 |
| Net financials | -189 | -183 | -135 | 881 | 485 | -25 | -19 | -17 | -93 | -66 | -67 | -54 | -52 | -42 |
| Profit before tax | 393 | 61 | 379 | 1.298 | 894 | 11 | 111 | -181 | 323 | 85 | 322 | -148 | -243 | -27 |
| Tax | 64 | 44 | 85 | 69 | 71 | -0 | 25 | -40 | 71 | 19 | 71 | -32 | -53 | -6 |
| Net profit | 329 | 17 | 294 | 1.229 | 824 | 11 | 87 | -142 | 252 | 66 | 251 | -116 | -190 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.047 | 6.295 | 6.502 | 7.899 | 5.530 | 5.662 | 5.477 | 5.018 | 5.446 | 5.553 | 5.370 | 4.529 | 3.898 | 3.928 |
| Equity | 2.378 | 2.396 | 2.689 | 3.918 | 4.542 | 4.351 | 4.230 | 3.389 | 1.807 | 1.818 | 2.012 | 1.782 | 1.474 | 1.453 |
| Long-term debt | 1.240 | 1.119 | 1.381 | 1.334 | 51 | 0 | 1.800 | 900 | 2.312 | 2.021 | 2.751 | 2.500 | 2.100 | 0 |
| Short-term debt | 3.379 | 2.722 | 2.372 | 2.579 | 860 | 1.235 | 254 | 676 | 1.214 | 1.604 | 477 | 149 | 279 | 2.436 |
| Total debt | 4.619 | 3.841 | 3.752 | 3.912 | 911 | 1.235 | 1.154 | 1.576 | 3.526 | 3.625 | 3.227 | 2.649 | 2.379 | 2.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Spangenberg | Management | 0 companies |