| Revenue | DKK 0 | — |
| EBITDA | DKK -1,6M | +38% |
| Net profit | DKK -40,4M | -70% |
| Total assets | DKK 87,4M | +26% |
| Equity | DKK -42,4M | -1954% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -841 | -931 | -983 | -1.021 | -3.982 |
| EBITDA | -5.845 | -3.657 | -3.673 | -2.614 | -1.616 |
| Depreciation & amort. | -2.109 | -2.161 | -23.339 | -1.219 | -14.538 |
| EBIT | -7.954 | -5.818 | -27.012 | -3.833 | -16.154 |
| Net financials | -33.508 | -20.514 | -975 | -20.532 | -24.925 |
| Profit before tax | -41.461 | -26.332 | -27.987 | -23.771 | -40.469 |
| Tax | -43 | -0 | -241 | -0 | -117 |
| Net profit | -41.418 | -26.332 | -27.746 | -23.771 | -40.352 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 106.609 | 90.067 | 67.133 | 69.389 | 87.360 |
| Equity | 18.783 | -7.548 | 21.705 | -2.065 | -42.417 |
| Long-term debt | 66.216 | 74.506 | 22.733 | 49.089 | 83.159 |
| Short-term debt | 21.610 | 23.109 | 22.695 | 22.365 | 46.618 |
| Total debt | 87.826 | 97.615 | 45.428 | 71.454 | 129.777 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
JS Management | Management | 2014 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sørensen | Management | 0 companies |