| Revenue | DKK 50K | -1% |
| EBITDA | DKK 44K | +10% |
| Net profit | DKK 53K | +134% |
| Total assets | DKK 63K | -75% |
| Equity | DKK 40K | +416% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | -12 | 43 | 61 | 19 | 10 | 15 | 29 | 26 | 26 | 29 | 20 | 51 | 50 |
| Staff expenses | -38 | -11 | -7 | -11 | -10 | -13 | -9 | -8 | -4 | -6 | -12 | -5 | -11 | -6 |
| EBITDA | -38 | -23 | 36 | 49 | 9 | -3 | 6 | 21 | 21 | 20 | 18 | 15 | 40 | 44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -23 | 36 | 49 | 9 | -3 | 6 | 21 | 21 | 20 | 18 | 15 | 40 | 44 |
| Net financials | -13 | 0 | 1 | -0 | -0 | -0 | 0 | -0 | -0 | -6 | -11 | -12 | -191 | 19 |
| Profit before tax | — | -22 | 37 | 49 | 8 | -3 | 6 | 21 | 21 | 14 | 7 | 3 | -151 | 63 |
| Tax | 13 | -6 | 9 | 12 | 2 | -1 | 1 | 5 | 5 | 3 | 1 | 1 | 6 | 10 |
| Net profit | -64 | -17 | 28 | 37 | 6 | -3 | 5 | 16 | 17 | 11 | 5 | 2 | -157 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36 | 23 | 123 | 106 | 137 | 133 | 134 | 127 | 153 | 368 | 379 | 386 | 252 | 63 |
| Equity | — | 19 | 47 | 85 | 91 | 88 | 93 | 110 | 126 | 137 | 142 | 145 | -13 | 40 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 217 | 228 | 240 | 0 |
| Short-term debt | 0 | 4 | 75 | 21 | 46 | 45 | 41 | 18 | 27 | 25 | 20 | 13 | 25 | 22 |
| Total debt | 0 | 4 | 75 | 21 | 46 | 45 | 41 | 18 | 27 | 231 | 237 | 241 | 265 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2008 | — | — |
JS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JSInvest ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Bernt Jørgensen | Management | 0 companies |
| Jens Sørensen | Management | 0 companies |
| John Hansen | Chairman | 0 companies |