| Revenue | DKK -45K | +67% |
| EBITDA | DKK -45K | +92% |
| Net profit | DKK 30,1M | +6% |
| Total assets | DKK 134,9M | +11% |
| Equity | DKK 123,2M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -22 | -22 | -22 | -21 | -95 | -36 | -25 | -112 | -21 | -78 | -23 | -27 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | -22 | -22 | -22 | -21 | -95 | -36 | -25 | -112 | -21 | -643 | -850 | -578 | -45 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -22 | -22 | -22 | -22 | -21 | -95 | -36 | -25 | -112 | -21 | -643 | -850 | -578 | -45 |
| Net financials | 722 | 1.014 | 1.888 | 5.782 | 5.828 | 4.177 | 6.306 | 6.789 | 8.623 | 17.194 | 20.716 | 21.776 | 29.674 | 30.832 |
| Profit before tax | 700 | 992 | 1.866 | 5.760 | 5.807 | 4.082 | 6.270 | 6.764 | 8.511 | 17.172 | 20.073 | 20.926 | 29.096 | 30.786 |
| Tax | 19 | 45 | 30 | 37 | 50 | 48 | 49 | 42 | 303 | 342 | 519 | 940 | 737 | 680 |
| Net profit | 681 | 947 | 1.837 | 5.723 | 5.756 | 4.034 | 6.221 | 6.721 | 8.208 | 16.831 | 19.554 | 19.986 | 28.359 | 30.107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.847 | 16.068 | 18.099 | 25.352 | 28.824 | 35.655 | 36.669 | 47.377 | 56.429 | 64.999 | 86.843 | 98.205 | 121.880 | 134.933 |
| Equity | 12.317 | 12.940 | 14.477 | 19.900 | 25.106 | 30.991 | 34.212 | 40.183 | 46.391 | 57.222 | 72.775 | 89.762 | 113.121 | 123.228 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.529 | 3.128 | 3.622 | 5.452 | 3.717 | 4.664 | 2.458 | 7.193 | 10.038 | 7.778 | 14.067 | 8.443 | 8.759 | 11.705 |
| Total debt | 1.529 | 3.128 | 3.622 | 5.452 | 3.717 | 4.664 | 2.458 | 7.193 | 10.038 | 7.778 | 14.067 | 8.443 | 8.759 | 11.705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2007 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.L.O.T. Holding ApS | Company | 50.0% | 100.0% | 2025 |
Vexa NextGen ApS | Company | 50.0% | 0.0% | 2025 |
MMI 4 Holding ApS | Company | 10.0% | 10.0% | 2017 |
MN Viborg Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Slot | Management | 0 companies |
| Kåre Skorstengaard Nielsen | Chief Executive Officer | 0 companies |
| Søren Lund Madsen | Chairman | 0 companies |
| Claus Johansen | Board of Directors | 0 companies |
| Tina Bach | Board of Directors | 0 companies |
| Morten Nielsen | Chairman | 0 companies |
| Morten Bondgaard Godsk | Chairman | 0 companies |