| Revenue | DKK 1,1M | +46% |
| EBITDA | DKK 573 | +101% |
| Net profit | DKK -296K | +10% |
| Total assets | DKK 1,5M | -15% |
| Equity | DKK 207K | +384% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 1.070 | 735 | 756 | 1.107 |
| Staff expenses | -0 | -999 | -815 | -798 | -1.106 |
| EBITDA | 0 | 71 | -80 | -42 | 1 |
| Depreciation & amort. | -0 | -0 | -24 | -194 | -211 |
| EBIT | 0 | 71 | -104 | -236 | -211 |
| Net financials | -221 | -22 | -22 | -95 | -85 |
| Profit before tax | -221 | 49 | -126 | -330 | -296 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -221 | 49 | -126 | -330 | -296 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 0 | 860 | 1.122 | 1.769 | 1.513 |
| Equity | 0 | 199 | 373 | 43 | 207 |
| Long-term debt | 0 | 294 | 0 | 679 | 598 |
| Short-term debt | 0 | 368 | 749 | 1.047 | 708 |
| Total debt | 0 | 662 | 749 | 1.727 | 1.306 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2020 |
| Former (1) | ||
| Audit | 2008 – 2012 | |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Former (2) | ||
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2008 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Johanne Schimming | Management | 0 companies |
| Leif Reinholdt Erlandsen | Board of Directors | 0 companies |
| Jesper Egefeld Schimming | Chairman | 0 companies |
| Henrik Egefeld Schimming | Board of Directors | 0 companies |