| Revenue | DKK -10K | +12% |
| EBITDA | DKK -10K | -12% |
| Net profit | DKK -10K | +2% |
| Total assets | DKK 78K | -47% |
| Equity | DKK 70K | -50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -25 | -4 | 0 | 43 | 139 | 75 | -8 | -47 | 18 | -9 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -25 | -4 | 0 | 43 | 139 | 75 | -8 | -47 | 18 | -9 | -10 |
| Depreciation & amort. | 30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | -25 | -4 | 0 | 43 | 139 | 75 | -8 | -47 | 18 | -9 | -10 |
| Net financials | -0 | -3 | -16 | -0 | -1 | 0 | -0 | 1 | -0 | -2 | -1 | 0 |
| Profit before tax | -35 | -29 | -21 | -0 | 42 | 139 | 75 | -7 | -48 | 17 | -11 | -10 |
| Tax | -0 | -0 | -0 | -0 | -0 | 15 | 17 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -35 | -29 | -21 | -0 | 42 | 124 | 59 | -7 | -48 | 17 | -11 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 | 29 | 8 | 8 | 242 | 179 | 210 | 188 | 141 | 156 | 148 | 78 |
| Equity | 13 | -15 | -36 | -36 | 6 | 129 | 188 | 181 | 133 | 150 | 139 | 70 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 15 | 17 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 44 | 44 | 44 | 236 | 34 | 5 | 7 | 8 | 6 | 8 | 9 |
| Total debt | 5 | 44 | 44 | 44 | 236 | 50 | 22 | 7 | 8 | 6 | 8 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
ASSIMULO ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Sillesen | Management | 0 companies |
| Søren Lundgaard | Board of Directors | 0 companies |
| Mikkel Martin Pedersen | Board of Directors | 0 companies |
| Søren Trautner Madsen | Board of Directors | 0 companies |