| Revenue | DKK 341K | +96% |
| EBITDA | DKK 341K | +96% |
| Net profit | DKK -1,7M | -41% |
| Total assets | DKK 15,1M | -23% |
| Equity | DKK 2,7M | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 333 | 164 | 765 | 732 | 924 | 1.090 | 1.251 | 1.405 | 1.767 | 1.410 | 2.451 | 174 | 341 |
| Staff expenses | -373 | -376 | -22 | -0 | -0 | -43 | -28 | -19 | -200 | -83 | -0 | -0 | -0 |
| EBITDA | -40 | -212 | 412 | 732 | 924 | 1.046 | 1.222 | 1.387 | 1.567 | 1.327 | 2.451 | 174 | 341 |
| Depreciation & amort. | -214 | -271 | -271 | -271 | -236 | -57 | -68 | -88 | -31 | -40 | -50 | -61 | -62 |
| EBIT | -254 | -483 | 141 | 460 | 688 | 989 | 1.155 | 1.298 | 1.536 | 1.287 | 2.401 | 114 | 279 |
| Net financials | -315 | 658 | 812 | -362 | -120 | 113 | -900 | -181 | 1.326 | 690 | -1.653 | -1.349 | -1.964 |
| Profit before tax | -695 | 174 | 952 | 98 | 568 | 1.102 | 255 | 1.117 | 2.862 | 1.977 | 748 | -1.236 | -1.685 |
| Tax | -0 | -199 | 344 | -313 | 175 | 124 | 34 | 237 | 259 | 216 | 497 | -20 | 34 |
| Net profit | -695 | 374 | 608 | 412 | 392 | 978 | 221 | 881 | 2.603 | 1.761 | 251 | -1.215 | -1.719 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.545 | 2.821 | 3.188 | 2.796 | 4.597 | 6.242 | 11.064 | 11.149 | 11.159 | 12.772 | 15.732 | 19.566 | 15.060 |
| Equity | -419 | -45 | 563 | 975 | 1.367 | 2.345 | 2.565 | 3.446 | 3.871 | 5.621 | 5.872 | 4.392 | 2.673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.964 | 2.866 | 2.625 | 1.714 | 2.665 | 3.884 | 8.481 | 7.698 | 7.283 | 7.146 | 9.853 | 15.173 | 12.373 |
| Total debt | 1.964 | 2.866 | 2.625 | 1.714 | 2.665 | 3.884 | 8.481 | 7.698 | 7.283 | 7.146 | 9.853 | 15.173 | 12.373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zenz Owner Holding A/S | Company | 100.0% | 100.0% | 2017 |
ASH ApS | Company | 50.0% | 50.0% | 2009 |
UDVIKLING & INVESTERING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Skjødt | Management | 0 companies |
| Anne-Sophie Skjødt Villumsen | Chairman | 0 companies |