| Revenue | DKK 93K | +12% |
| EBITDA | DKK 93K | +12% |
| Net profit | DKK 30K | +14% |
| Total assets | DKK 1,5M | +2% |
| Equity | DKK 480K | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 241 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 114 | 57 | 34 | 82 | 93 |
| Staff expenses | -37 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 102 | 49 | 81 | 80 | 69 | 83 | 83 | 56 | 80 | 78 | 38 | 34 | 82 | 93 |
| Depreciation & amort. | -5 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 97 | 48 | 81 | 80 | 69 | 83 | 83 | 56 | 80 | 78 | 38 | 34 | 82 | 93 |
| Net financials | -93 | -94 | -109 | -125 | -101 | -96 | -98 | -98 | -108 | -74 | -37 | -53 | -47 | -47 |
| Profit before tax | 4 | -46 | -28 | -46 | -32 | -13 | -16 | -43 | -28 | 4 | 1 | -19 | 35 | 45 |
| Tax | 23 | 11 | 7 | 11 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | 9 | 8 | 15 |
| Net profit | -19 | -57 | -35 | -57 | -40 | -13 | -16 | -43 | -28 | 4 | 1 | -29 | 27 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.573 | 1.452 | 1.150 | 1.179 | 1.160 | 1.127 | 1.195 | 1.173 | 1.275 | 1.490 | 1.491 | 1.439 | 1.465 | 1.492 |
| Equity | 286 | 224 | 105 | 134 | 122 | 127 | 189 | 137 | 230 | 455 | 452 | 424 | 450 | 480 |
| Long-term debt | 958 | 1.137 | 1.045 | 1.042 | 1.039 | 1.035 | 1.041 | 1.044 | 1.041 | 1.019 | 1.030 | 979 | 979 | 975 |
| Short-term debt | 328 | 91 | 0 | 3 | -1 | -36 | -34 | -8 | 4 | 16 | 8 | 36 | 36 | 36 |
| Total debt | 1.286 | 1.228 | 1.045 | 1.046 | 1.039 | 999 | 1.007 | 1.036 | 1.045 | 1.035 | 1.038 | 1.015 | 1.015 | 1.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Strabo Bakander | Founder | 0 companies |