| Revenue | DKK -96K | -105% |
| EBITDA | DKK -2,1M | -162% |
| Net profit | DKK -2,2M | -139% |
| Total assets | DKK 783K | -32% |
| Equity | DKK 289K | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.631 | 3.352 | 3.367 | 3.314 | 2.932 | 3.077 | 2.845 | 2.751 | 2.873 | 2.466 | 2.119 | 2.287 | 2.082 | -96 |
| Staff expenses | -2.515 | -3.245 | -3.264 | -2.953 | -2.345 | -2.456 | -2.306 | -2.458 | -2.814 | -2.674 | -2.617 | -2.637 | -2.885 | -2.006 |
| EBITDA | 115 | 107 | 103 | 362 | 587 | 620 | 539 | 293 | 59 | -208 | -498 | -349 | -803 | -2.101 |
| Depreciation & amort. | 92 | 100 | 103 | 180 | -224 | -271 | -186 | -148 | -121 | -112 | -122 | -136 | -110 | -81 |
| EBIT | 23 | 7 | 0 | 182 | 363 | 349 | 353 | 145 | -61 | -320 | -620 | -486 | -913 | -2.183 |
| Net financials | -0 | -1 | -1 | -1 | -2 | -1 | -5 | -52 | -5 | -6 | -29 | -44 | -41 | -57 |
| Profit before tax | — | 6 | -1 | 180 | 361 | 348 | 348 | 94 | -66 | -326 | -649 | -529 | -954 | -2.239 |
| Tax | 6 | 2 | 0 | 41 | 78 | 77 | 78 | 22 | -14 | -72 | -142 | 75 | -37 | -43 |
| Net profit | 17 | 4 | -1 | 140 | 283 | 271 | 271 | 72 | -53 | -255 | -507 | -605 | -918 | -2.196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.052 | 1.534 | 1.447 | 1.279 | 1.694 | 1.881 | 2.168 | 4.804 | 2.706 | 1.702 | 1.573 | 1.411 | 1.160 | 783 |
| Equity | — | 187 | 186 | 325 | 608 | 879 | 1.150 | 1.221 | 1.169 | 914 | 407 | 202 | 285 | 289 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237 | 237 | 237 | 254 | 262 | 0 |
| Short-term debt | 924 | 1.347 | 1.261 | 927 | 1.079 | 1.002 | 1.019 | 3.582 | 1.300 | 550 | 929 | 954 | 614 | 494 |
| Total debt | 924 | 1.347 | 1.261 | 927 | 1.079 | 1.002 | 1.019 | 3.582 | 1.537 | 788 | 1.166 | 1.208 | 875 | 494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLHART GRUPPEN APS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Sørensen | Management | 0 companies |