| Revenue | DKK 1,7M | -2% |
| EBITDA | DKK 145K | +43% |
| Net profit | DKK 140K | +83% |
| Total assets | DKK 674K | -7% |
| Equity | DKK 219K | -12% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.875 | 1.538 | 2.324 | 2.921 | 3.204 | 2.731 | 2.156 | 2.166 | 1.536 | 1.235 | 1.403 | 1.749 | 1.707 |
| Staff expenses | -1.735 | -1.489 | -2.299 | -3.097 | -3.020 | -2.950 | -2.068 | -1.992 | -1.445 | -1.292 | -1.322 | -1.647 | -1.562 |
| EBITDA | 141 | 49 | 25 | -176 | 184 | -218 | 87 | 174 | 91 | -56 | 82 | 102 | 145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -2 | -6 |
| EBIT | 141 | 49 | 25 | -176 | 184 | -218 | 87 | 174 | 91 | -56 | 80 | 100 | 139 |
| Net financials | 0 | 0 | 0 | -0 | -1 | -1 | -0 | -1 | -7 | -5 | -4 | -2 | -5 |
| Profit before tax | 141 | 49 | 25 | -176 | 183 | -219 | 87 | 173 | 83 | -61 | 75 | 98 | 133 |
| Tax | 36 | 13 | 8 | -38 | 93 | -23 | 28 | 50 | 23 | -3 | 11 | 22 | -7 |
| Net profit | 105 | 36 | 17 | -139 | 90 | -196 | 59 | 123 | 61 | -58 | 65 | 77 | 140 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 566 | 823 | 0 | 1.397 | 1.270 | 736 | 1.067 | 639 | 533 | 645 | 728 | 674 |
| Equity | 185 | 221 | 238 | 0 | 120 | -76 | -18 | 105 | 166 | 108 | 173 | 249 | 219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 281 | 345 | 585 | 0 | 977 | 964 | 754 | 962 | 473 | 425 | 471 | 477 | 455 |
| Total debt | 281 | 345 | 585 | 0 | 977 | 964 | 754 | 962 | 473 | 425 | 471 | 477 | 455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2012 | — | — |
JB Deputy | Deputy | 2017 | — | — |
PL | Deputy | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 20.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Steinaa | Founder | 0 companies |
| Jann Buchardt | Deputy | 0 companies |
| Peter Lyhne Lildballe Jacobsen | Deputy | 0 companies |