| Revenue | DKK 2,3M | -2% |
| EBITDA | DKK 317K | +1126% |
| Net profit | DKK -3,1M | -425% |
| Total assets | DKK 2,3M | -55% |
| Equity | DKK -5,4M | -136% |
| Employees | 34 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -110 | 136 | 145 | 409 | 400 | 606 | 1.916 | 899 | 469 | 1.903 | 2.346 | 2.288 |
| Staff expenses | -0 | -278 | -329 | -285 | -394 | -782 | -804 | -641 | -1.513 | -2.092 | -2.320 | -1.972 |
| EBITDA | -110 | -143 | -184 | 124 | 6 | -176 | 1.112 | 258 | -1.044 | -189 | 26 | 317 |
| Depreciation & amort. | -15 | -31 | -31 | -31 | -31 | -55 | -63 | -104 | -212 | -223 | -296 | -287 |
| EBIT | -125 | -174 | -214 | 94 | -25 | -231 | 1.048 | 155 | -1.256 | -413 | -270 | 29 |
| Net financials | -1 | -14 | -15 | -14 | -36 | -157 | -61 | -43 | -216 | -281 | -346 | -2.686 |
| Profit before tax | -65 | -98 | -145 | 80 | -61 | -388 | 987 | 111 | -1.472 | -694 | -616 | -2.657 |
| Tax | 31 | 45 | 42 | 29 | -13 | -60 | 160 | 27 | -319 | -136 | -28 | 431 |
| Net profit | -96 | -143 | -187 | 51 | -48 | -328 | 827 | 84 | -1.153 | -557 | -588 | -3.088 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 352 | 451 | 524 | 691 | 899 | 1.191 | 1.190 | 2.816 | 4.275 | 4.629 | 5.091 | 2.290 |
| Equity | -16 | -158 | -345 | -231 | -278 | -607 | -54 | 30 | -1.123 | -1.680 | -2.268 | -5.355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 2.970 | 3.276 | 5.407 | 6.700 |
| Short-term debt | 368 | 610 | 870 | 922 | 1.178 | 1.797 | 1.243 | 2.764 | 2.428 | 3.033 | 1.953 | 946 |
| Total debt | 368 | 610 | 870 | 922 | 1.178 | 1.797 | 1.243 | 2.768 | 5.398 | 6.309 | 7.359 | 7.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2013 | — | — |
KR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RJ MEDIA HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Sune Aastrøm | Founder | 0 companies |
| Kevin Rune Aastrøm | Management | 0 companies |