| Revenue | DKK 2M | -33% |
| EBITDA | DKK -69K | -112% |
| Net profit | DKK -125K | -137% |
| Total assets | DKK 2,7M | -13% |
| Equity | DKK 2,2M | -5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.640 | 4.235 | 3.782 | 4.635 | 3.845 | 3.493 | 3.267 | 3.638 | 3.679 | 4.600 | 3.561 | 2.981 | 2.004 |
| Staff expenses | -4.185 | -3.353 | -2.815 | -3.255 | -2.757 | -2.519 | -2.325 | -2.412 | -2.403 | -2.847 | -2.857 | -2.415 | -2.073 |
| EBITDA | 427 | -17 | 101 | 439 | 235 | 132 | 136 | 419 | 417 | 845 | 704 | 566 | -69 |
| Depreciation & amort. | -178 | -206 | -216 | -196 | -193 | -134 | -174 | -142 | -131 | -112 | -148 | -113 | -109 |
| EBIT | 249 | -223 | -115 | 243 | 42 | -2 | -39 | 277 | 286 | 733 | 556 | 452 | -178 |
| Net financials | -42 | -48 | -56 | -49 | -33 | -24 | -44 | -33 | -14 | -11 | -9 | -2 | 19 |
| Profit before tax | 207 | -271 | -171 | 194 | 9 | -26 | -83 | 244 | 272 | 723 | 547 | 450 | -159 |
| Tax | 65 | -3 | -54 | 56 | 8 | 2 | 64 | 86 | 64 | 155 | 123 | 116 | -34 |
| Net profit | 142 | -269 | -117 | 138 | 1 | -28 | -147 | 158 | 208 | 530 | 424 | 335 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.046 | 2.340 | 2.513 | 2.306 | 2.283 | 2.298 | 2.343 | 2.098 | 2.533 | 2.657 | 3.272 | 3.155 | 2.730 |
| Equity | 1.348 | 1.079 | 962 | 1.101 | 1.102 | 1.073 | 907 | 1.065 | 1.243 | 1.731 | 2.100 | 2.317 | 2.191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 85 | 76 | 0 | 0 | 0 |
| Short-term debt | 1.640 | 1.205 | 1.550 | 1.203 | 1.181 | 1.218 | 1.366 | 907 | 1.206 | 850 | 1.104 | 774 | 508 |
| Total debt | 1.640 | 1.205 | 1.550 | 1.203 | 1.181 | 1.218 | 1.366 | 1.034 | 1.291 | 926 | 1.104 | 774 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Stig Pedersen | Founder | 0 companies |