| Revenue | DKK 1,1M | +9% |
| EBITDA | DKK 1,1M | +9% |
| Net profit | DKK 647K | +20% |
| Total assets | DKK 11,3M | -4% |
| Equity | DKK 8,8M | +8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 547 | 631 | 811 | 1.302 | 1.162 | 1.197 | 1.245 | 1.064 | 1.253 | 1.243 | 1.228 | 1.012 | 1.106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 547 | 631 | 811 | 1.302 | 1.162 | 1.197 | 1.245 | 1.064 | 1.253 | 1.243 | 1.228 | 1.012 | 1.106 |
| Depreciation & amort. | 111 | -111 | -111 | -218 | -218 | -225 | -234 | -241 | -245 | -260 | -258 | -256 | -253 |
| EBIT | 435 | 520 | 700 | 1.084 | 944 | 972 | 1.011 | 823 | 1.008 | 983 | 970 | 756 | 853 |
| Net financials | -173 | -123 | -159 | -220 | -196 | -186 | -184 | -149 | -265 | -364 | -131 | -52 | -24 |
| Profit before tax | 263 | 397 | 541 | 864 | 748 | 786 | 827 | 674 | 743 | 619 | 839 | 704 | 829 |
| Tax | 69 | 97 | 126 | 191 | 169 | 177 | 186 | 153 | 169 | 139 | 191 | 164 | 183 |
| Net profit | 194 | 299 | 415 | 672 | 579 | 608 | 641 | 521 | 574 | 480 | 648 | 540 | 647 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.445 | 6.941 | 11.183 | 12.131 | 11.555 | 12.361 | 11.408 | 12.228 | 20.206 | 20.207 | 11.181 | 11.840 | 11.333 |
| Equity | 2.194 | 2.493 | 2.909 | 3.581 | 4.161 | 4.769 | 5.410 | 5.931 | 6.505 | 6.985 | 7.633 | 8.173 | 8.820 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.235 | 4.420 | 8.184 | 8.308 | 7.112 | 7.263 | 5.625 | 5.882 | 13.239 | 12.719 | 3.005 | 3.084 | 1.892 |
| Total debt | 4.235 | 4.420 | 8.184 | 8.308 | 7.112 | 7.263 | 5.625 | 5.882 | 13.239 | 12.719 | 3.005 | 3.084 | 1.892 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schönherr Holding ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Schönherr | Management | 0 companies |