| Revenue | DKK 1,1M | -4% |
| EBITDA | DKK 145K | -41% |
| Net profit | DKK 115K | -36% |
| Total assets | DKK 1M | -7% |
| Equity | DKK 666K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.074 | 1.986 | 1.588 | 1.338 | 922 | 573 | 715 | 909 | 1.164 | 1.138 | 1.883 | 1.603 | 1.141 | 1.090 |
| Staff expenses | -840 | -1.092 | -1.069 | -813 | -730 | -460 | -554 | -596 | -570 | -772 | -802 | -1.347 | -895 | -945 |
| EBITDA | 1.233 | 1.085 | 519 | 525 | 191 | 113 | 161 | 313 | 593 | 366 | 1.080 | 256 | 246 | 145 |
| Depreciation & amort. | -300 | 95 | -27 | -43 | -41 | -25 | -11 | -0 | -11 | -19 | -19 | -8 | -0 | -0 |
| EBIT | 934 | 990 | 492 | 483 | 150 | 88 | 150 | 313 | 582 | 347 | 1.061 | 248 | 246 | 145 |
| Net financials | 4 | 7 | 20 | 8 | 31 | 16 | 16 | 24 | 25 | 13 | 11 | 11 | 4 | 15 |
| Profit before tax | 938 | 997 | 513 | 491 | 182 | 104 | 167 | 336 | 607 | 360 | 1.072 | 259 | 250 | 160 |
| Tax | 303 | 255 | 133 | 117 | 42 | 26 | 41 | 78 | 138 | 85 | 246 | 66 | 72 | 46 |
| Net profit | 635 | 742 | 379 | 374 | 140 | 78 | 126 | 258 | 468 | 274 | 826 | 193 | 178 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.622 | 1.733 | 1.171 | 1.321 | 1.198 | 908 | 959 | 1.256 | 1.881 | 1.490 | 2.748 | 1.229 | 1.089 | 1.016 |
| Equity | 1.136 | 1.248 | 888 | 892 | 1.031 | 578 | 703 | 962 | 1.280 | 955 | 1.331 | 724 | 722 | 666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 485 | 476 | 283 | 429 | 167 | 330 | 256 | 294 | 601 | 535 | 1.417 | 505 | 367 | 350 |
| Total debt | 485 | 476 | 283 | 429 | 167 | 330 | 256 | 294 | 601 | 535 | 1.417 | 505 | 367 | 350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INCENTO GRUPPEN ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jais Sørensen | Management | 0 companies |
| Jacob Christoffer Pedersen | Board of Directors | 0 companies |
| Casper Nielsen | Chairman | 0 companies |
| Tore Dybdahl Østergaard | Chairman | 0 companies |
| Jeannette Strand Pedersen | Board of Directors | 0 companies |
| Kim Bruno Tange | Chairman | 0 companies |
| Christian Kjærulf Bokkenheuser | Chairman | 0 companies |