| Revenue | DKK 1,1M | +3% |
| EBITDA | DKK 102K | +282% |
| Net profit | DKK 8K | +123% |
| Total assets | DKK 1,4M | -5% |
| Equity | DKK 213K | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.179 | 1.420 | 2.249 | 1.260 | 1.432 | 1.348 | 1.425 | 1.475 | 1.146 | 1.306 | 1.269 | 1.085 | 1.115 |
| Staff expenses | -1.211 | -1.214 | -1.555 | -1.390 | -1.382 | -1.159 | -1.229 | -1.254 | -1.017 | -1.055 | -1.117 | -1.058 | -1.013 |
| EBITDA | -33 | 206 | -54 | -130 | 51 | 188 | 195 | 221 | 129 | 251 | 153 | 27 | 102 |
| Depreciation & amort. | -118 | -118 | -126 | -126 | -106 | -38 | -44 | -110 | -93 | -150 | -114 | -41 | -64 |
| EBIT | -151 | 88 | -180 | -256 | -56 | 150 | 151 | 110 | 36 | 101 | 39 | -14 | 38 |
| Net financials | -31 | -25 | -28 | -31 | -51 | -61 | -44 | -60 | -65 | -19 | -27 | -28 | -28 |
| Profit before tax | -94 | 63 | -208 | -287 | -107 | 89 | 107 | 50 | -29 | 82 | 12 | -42 | 10 |
| Tax | 44 | 21 | -35 | -58 | -23 | 20 | 24 | 12 | -6 | 18 | 3 | -9 | 2 |
| Net profit | -138 | 42 | -173 | -229 | -84 | 68 | 83 | 38 | -22 | 64 | 9 | -33 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 995 | 865 | 774 | 778 | 1.282 | 1.318 | 1.683 | 1.691 | 2.027 | 2.037 | 1.476 | 1.468 | 1.390 |
| Equity | -225 | -183 | -356 | -585 | -669 | -601 | 150 | 188 | 165 | 229 | 239 | 205 | 213 |
| Long-term debt | 84 | 32 | 0 | 0 | 381 | 351 | 285 | 247 | 0 | 0 | 48 | 73 | 40 |
| Short-term debt | 1.135 | 1.016 | 1.130 | 1.364 | 1.570 | 1.568 | 1.248 | 1.256 | 1.862 | 1.807 | 1.190 | 1.189 | 1.137 |
| Total debt | 1.219 | 1.048 | 1.130 | 1.364 | 1.951 | 1.919 | 1.533 | 1.503 | 1.862 | 1.807 | 1.238 | 1.262 | 1.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS | Chairman | 2009 | — | — |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Skals | Founder | 0 companies |
| Ib Skals | Chairman | 0 companies |
| Sannie Woller Skals | Board of Directors | 0 companies |