| Revenue | DKK 4M | -54% |
| EBITDA | DKK -16,1M | -80% |
| Net profit | DKK -19,7M | -52% |
| Total assets | DKK 50,3M | +30% |
| Equity | DKK 37,3M | +76% |
| Employees | 21 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -61 | -7 | -47 | 188 | 870 | 1.119 | 7.807 | 8.908 | 10.928 | 8.694 | 4.022 |
| Staff expenses | -0 | -0 | -0 | -0 | -70 | -689 | -1.769 | -6.022 | -6.212 | -11.865 | -17.674 | -20.165 |
| EBITDA | -10 | -61 | -7 | -47 | 118 | 181 | -650 | 1.786 | 2.697 | -937 | -8.980 | -16.143 |
| Depreciation & amort. | -0 | -0 | -44 | -51 | -52 | -56 | -495 | -1.146 | -851 | -3.117 | -4.703 | -4.269 |
| EBIT | -10 | -61 | -51 | -99 | 66 | 124 | -1.145 | 640 | 1.846 | -4.054 | -13.683 | -20.412 |
| Net financials | -7 | -31 | -41 | -32 | -37 | -44 | -41 | -61 | -176 | 524 | -244 | -295 |
| Profit before tax | -17 | -92 | -92 | -130 | 30 | 80 | -1.186 | 578 | 1.670 | -3.530 | -13.927 | -20.707 |
| Tax | -0 | -0 | -0 | -26 | -40 | 18 | -253 | -255 | -257 | -947 | -966 | -1.000 |
| Net profit | -17 | -92 | -92 | -104 | 70 | 62 | -933 | 833 | 1.926 | -2.583 | -12.961 | -19.707 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512 | 421 | 443 | 573 | 1.291 | 3.043 | 12.474 | 21.073 | 29.718 | 41.760 | 38.793 | 50.284 |
| Equity | 83 | -10 | 9 | -96 | -26 | -85 | 3.407 | 9.490 | 16.666 | 27.083 | 21.123 | 37.275 |
| Long-term debt | 400 | 400 | 400 | 400 | 400 | 400 | 65 | 288 | 288 | 288 | 5.164 | 4.422 |
| Short-term debt | 29 | 31 | 35 | 269 | 917 | 2.728 | 9.003 | 11.295 | 12.764 | 14.389 | 12.507 | 8.587 |
| Total debt | 429 | 431 | 435 | 669 | 1.317 | 3.128 | 9.067 | 11.583 | 13.052 | 14.677 | 17.671 | 13.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2012 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JØ Founder | Founder | 2012 | — | — |
HJ Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
OV | Board of Directors | 2019 | — | — |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Eksport- og Investeringsfond | Company | 33.3% | 33.3% | 2024 |
HJ-Holding December 2016 APS | Company | 15.0% | 15.0% | 2024 |
HOLDINGSELSKABET AF DEN 29. DECEMBER 2010 ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2023 | |
JOE Holding Farum ApS | Company | 5.0% | 5.0% | 2023 |
VÆKSTFONDEN | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Schøller | Management | 0 companies |
| Brian Sørensen | Chief Executive Officer | 0 companies |
| Jesper Østergaard | Founder | 0 companies |
| Henrik Jensen | Founder | 0 companies |
| Jay Teich | Board of Directors | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Ole Kring | Chairman | 0 companies |
| Ole Vorm | Board of Directors | 0 companies |
| Linus Wiebe | Board of Directors | 0 companies |