| Revenue | DKK 3,1M | +249% |
| EBITDA | DKK -425K | -18% |
| Net profit | DKK -2,1M | -133% |
| Total assets | DKK 15,9M | +101% |
| Equity | DKK 5,4M | +1389% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 553 | 837 | 1.539 | 898 | 3.134 |
| Staff expenses | -0 | -195 | -877 | -1.259 | -3.558 |
| EBITDA | 553 | 642 | 662 | -360 | -425 |
| Depreciation & amort. | -37 | -183 | -224 | -269 | -445 |
| EBIT | 516 | 458 | 438 | -629 | -870 |
| Net financials | -92 | -184 | -303 | -522 | -1.504 |
| Profit before tax | 424 | 275 | 134 | -1.151 | -2.374 |
| Tax | 107 | 53 | 38 | -237 | -246 |
| Net profit | 317 | 222 | 96 | -914 | -2.128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.434 | 3.960 | 6.286 | 7.881 | 15.881 |
| Equity | 173 | 395 | 491 | -423 | 5.450 |
| Long-term debt | 531 | 888 | 2.563 | 3.284 | 1.890 |
| Short-term debt | 1.692 | 2.440 | 2.956 | 4.982 | 8.541 |
| Total debt | 2.223 | 3.328 | 5.519 | 8.265 | 10.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2016 |
W HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
sjmce holding og finans ApS | Company | 33.3% | 33.3% | 2016 |
VENG INVEST SKANDERBORG ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Juul Møller | Chief Executive Officer | 0 companies |
| Michael Thurau | Board of Directors | 0 companies |
| Leif Winther Buhl | Board of Directors | 0 companies |
| Steen Zaulich | Board of Directors | 0 companies |
| Jakob Fuhr Hansen | Chairman | 0 companies |
| Erik Balck Sørensen | Board of Directors | 0 companies |
| Troels Øberg | Chairman | 0 companies |
| Jesper Bruun Jørgensen Ørnskov | Board of Directors | 0 companies |