| Revenue | DKK 1,4M | -22% |
| EBITDA | DKK -269K | -134% |
| Net profit | DKK -914K | -1410% |
| Total assets | DKK 23M | +36% |
| Equity | DKK 8,3M | -10% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -691 | 3.451 | 2.989 | 1.250 | 2.258 | 341 | 4.138 | 5.045 | 1.693 | 1.798 | 1.404 |
| Staff expenses | -1.588 | -3.923 | -5.030 | -5.590 | -6.500 | -6.121 | -4.290 | -3.873 | -917 | -1.010 | -1.673 |
| EBITDA | -2.280 | -472 | -2.041 | -4.341 | -4.242 | -5.780 | -152 | 1.172 | 775 | 789 | -269 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -850 | -837 | -837 | -837 |
| EBIT | -2.280 | -472 | -2.041 | -4.341 | -4.242 | -5.780 | -152 | 322 | -62 | -49 | -1.107 |
| Net financials | -14 | -76 | -179 | -235 | -240 | -323 | -374 | -348 | -294 | -71 | -111 |
| Profit before tax | -1.170 | -547 | -2.220 | -4.575 | -4.482 | -6.103 | -526 | -26 | -356 | -120 | -1.218 |
| Tax | 562 | -128 | -488 | -1.007 | -986 | -1.342 | -116 | -277 | -202 | -60 | -304 |
| Net profit | -1.732 | -419 | -1.732 | -3.569 | -3.496 | -4.760 | -411 | 251 | -154 | -61 | -914 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 654 | 3.920 | 1.551 | 2.213 | 3.315 | 1.843 | 5.797 | 8.426 | 14.890 | 16.992 | 23.040 |
| Equity | -1.732 | -2.151 | -3.883 | -7.451 | -10.947 | -15.707 | -11.118 | -10.547 | 9.299 | 9.238 | 8.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 170 | 380 | 380 | 2.815 | 5.580 | 8.586 |
| Short-term debt | 2.386 | 6.071 | 5.434 | 9.665 | 14.262 | 17.380 | 16.534 | 18.593 | 2.423 | 1.477 | 5.277 |
| Total debt | 2.386 | 6.071 | 5.434 | 9.665 | 14.262 | 17.551 | 16.915 | 18.973 | 5.238 | 7.057 | 13.863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2014 | — | — |
ID Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKAARUP / ANDERSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Skaarup | Management | 0 companies |
| Inger Drewsen Fredsted | Management | 0 companies |
| Peter Drewsen Fredsted | Chairman | 0 companies |
| Lars Fruergaard | Board of Directors | 0 companies |
| Bent Benemann Bischoff | Board of Directors | 0 companies |