| Revenue | DKK 2,4M | -7% |
| EBITDA | DKK 1,1M | +12% |
| Net profit | DKK -875K | -569% |
| Total assets | DKK 111M | +16% |
| Equity | DKK 39,2M | -2% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 275 | 424 | 618 | 734 | 1.256 | 2.268 | 2.716 | 3.406 | 2.937 | 2.212 | 2.626 | 2.441 |
| Staff expenses | -144 | -104 | -137 | -84 | -70 | -153 | -303 | -561 | -733 | -983 | -1.178 | -993 | -1.418 |
| EBITDA | -70 | 171 | 1.121 | 448 | 781 | 1.140 | 2.026 | 2.187 | 1.760 | 2.001 | 138 | 977 | 1.094 |
| Depreciation & amort. | 14 | -83 | -33 | -33 | -33 | -0 | -61 | -100 | -113 | -124 | -161 | -114 | -56 |
| EBIT | -85 | 88 | 1.088 | 415 | 748 | 1.140 | 1.965 | 2.087 | 1.647 | 1.877 | -23 | 863 | 1.038 |
| Net financials | -264 | -193 | -317 | 696 | -1.216 | 5.460 | 9.965 | 2.477 | 2.142 | 2.823 | -1.110 | -550 | -1.690 |
| Profit before tax | -348 | -105 | 770 | 1.112 | -468 | 6.600 | 11.930 | 4.564 | 3.789 | 4.681 | -1.133 | 313 | -655 |
| Tax | -70 | 5 | 172 | 93 | 82 | 236 | 385 | 411 | 276 | 331 | 149 | 126 | 220 |
| Net profit | -278 | -110 | 598 | 1.019 | -551 | 6.364 | 11.545 | 4.153 | 3.513 | 4.350 | -1.282 | 186 | -875 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.005 | 6.241 | 11.820 | 19.551 | 19.714 | 37.527 | 58.909 | 73.034 | 72.061 | 77.068 | 92.594 | 95.324 | 110.971 |
| Equity | 125 | 125 | 723 | 11.739 | 11.188 | 17.552 | 29.182 | 33.341 | 36.855 | 41.205 | 39.923 | 40.109 | 39.234 |
| Long-term debt | 3.599 | 5.108 | 9.902 | 6.337 | 7.000 | 14.684 | 13.676 | 12.918 | 22.777 | 18.080 | 15.418 | 13.976 | 12.185 |
| Short-term debt | 282 | 1.008 | 1.073 | 1.310 | 1.202 | 4.922 | 15.547 | 25.874 | 11.714 | 17.029 | 35.743 | 39.976 | 58.537 |
| Total debt | 3.880 | 6.116 | 10.975 | 7.647 | 8.202 | 19.606 | 29.223 | 38.792 | 34.490 | 35.109 | 51.161 | 53.952 | 70.721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRINKEN GLOBAL ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Spanner Sørensen | Management | 0 companies |