| Revenue | DKK 977K | -6% |
| EBITDA | DKK 84K | -36% |
| Net profit | DKK 22K | -66% |
| Total assets | DKK 3,6M | +4% |
| Equity | DKK 2,8M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 627 | 704 | 868 | 469 | 1.094 | 978 | 712 | 788 | 909 | 2.051 | 1.467 | 1.039 | 977 |
| Staff expenses | -545 | -578 | -622 | -604 | -604 | -651 | -693 | -680 | -744 | -823 | -780 | -908 | -893 |
| EBITDA | 82 | 60 | 246 | -151 | 466 | 327 | 19 | 108 | 165 | 1.227 | 688 | 131 | 84 |
| Depreciation & amort. | -5 | -3 | -61 | -3 | -3 | -3 | -3 | -1 | -7 | -8 | -8 | -18 | -28 |
| EBIT | 77 | 58 | 185 | -154 | 463 | 324 | 17 | 107 | 158 | 1.220 | 680 | 113 | 56 |
| Net financials | -6 | 134 | -6 | 5 | 2 | -1 | -3 | 7 | 18 | -24 | -8 | -7 | -7 |
| Profit before tax | 71 | 192 | 178 | -149 | 465 | 323 | 14 | 114 | 176 | 1.195 | 672 | 106 | 49 |
| Tax | 18 | 17 | 49 | -33 | 108 | 76 | 19 | 35 | 44 | 265 | 162 | 42 | 28 |
| Net profit | 53 | 174 | 129 | -115 | 357 | 247 | -5 | 79 | 132 | 930 | 509 | 64 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.323 | 1.164 | 1.283 | 1.212 | 1.498 | 2.152 | 1.463 | 1.875 | 3.389 | 3.673 | 3.990 | 3.485 | 3.610 |
| Equity | 733 | 908 | 1.037 | 922 | 1.279 | 1.425 | 1.315 | 1.394 | 1.526 | 2.456 | 2.966 | 2.730 | 2.751 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 590 | 256 | 246 | 290 | 210 | 722 | 149 | 482 | 1.863 | 1.217 | 1.023 | 752 | 855 |
| Total debt | 590 | 256 | 246 | 290 | 210 | 722 | 149 | 482 | 1.863 | 1.217 | 1.023 | 752 | 855 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER ROSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Søren Rosgaard | Management | 0 companies |
| Kim Sørensen | Board of Directors | 0 companies |
| Helle Bolding Rosgaard | Board of Directors | 0 companies |
| Anna Lise Rosgaard | Board of Directors | 0 companies |