| Revenue | DKK 445K | -1% |
| EBITDA | DKK 378K | +7% |
| Net profit | DKK 252K | +16% |
| Total assets | DKK 711K | -11% |
| Equity | DKK 494K | +104% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -108 | 35 | 111 | 300 | 374 | 708 | 237 | 295 | 541 | 402 | 118 | 448 | 445 |
| Staff expenses | -0 | -5 | -0 | -0 | -236 | -204 | -414 | -229 | -12 | -13 | -11 | -1.360 | -94 | -67 |
| EBITDA | 0 | -114 | 35 | 111 | 65 | 170 | 294 | -2 | 275 | 528 | 392 | -1.242 | 354 | 378 |
| Depreciation & amort. | -0 | -0 | -8 | -33 | -74 | -33 | -40 | -20 | -21 | -23 | -31 | -31 | -31 | -38 |
| EBIT | 0 | -114 | 26 | 78 | -9 | 137 | 254 | -22 | 254 | 505 | 361 | -1.273 | 323 | 340 |
| Net financials | 0 | 0 | 0 | -17 | -66 | -21 | -31 | -32 | -17 | -8 | 14 | 34 | -40 | -14 |
| Profit before tax | 0 | -114 | 19 | 61 | -75 | 116 | 223 | -54 | 237 | 498 | 375 | -1.239 | 283 | 326 |
| Tax | -0 | -28 | 6 | 16 | -7 | 16 | 58 | -34 | 51 | 113 | 83 | -254 | 66 | 73 |
| Net profit | 0 | -85 | 13 | 45 | -68 | 100 | 165 | -20 | 185 | 385 | 292 | -986 | 217 | 252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 176 | 279 | 229 | 80 | 456 | 963 | 855 | 715 | 1.320 | 1.644 | 1.034 | 795 | 711 |
| Equity | 3 | -88 | -74 | -29 | -97 | 3 | 168 | 148 | 333 | 718 | 1.010 | 25 | 242 | 494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 135 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2 | 264 | 348 | 252 | 177 | 316 | 726 | 707 | 372 | 588 | 624 | 1.009 | 553 | 217 |
| Total debt | -2 | 264 | 348 | 252 | 177 | 451 | 792 | 707 | 372 | 588 | 624 | 1.009 | 553 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Spaabæk Therkildsen | Management | 0 companies |