| Revenue | DKK 6,7M | -7% |
| EBITDA | DKK 1,6M | -28% |
| Net profit | DKK 1,1M | -37% |
| Total assets | DKK 12,2M | -3% |
| Equity | DKK -4M | +21% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.827 | 2.041 | 1.655 | 1.510 | 668 | 433 | 3.292 | 7.169 | 6.658 |
| Staff expenses | -0 | -2.142 | -3.193 | -3.088 | -3.540 | -2.989 | -3.049 | -3.739 | -4.945 | -5.056 |
| EBITDA | 0 | -316 | -1.152 | -1.432 | -2.030 | -2.320 | -2.616 | -447 | 2.223 | 1.601 |
| Depreciation & amort. | -0 | -517 | -517 | -517 | -517 | -636 | -407 | -407 | -407 | -407 |
| EBIT | 0 | -832 | -1.668 | -1.949 | -2.547 | -2.956 | -3.023 | -854 | 1.816 | 1.194 |
| Net financials | 0 | 91 | 82 | 32 | -8 | -441 | -85 | 337 | -139 | -130 |
| Profit before tax | 0 | -741 | -1.586 | -1.916 | -2.554 | -3.397 | -3.108 | -517 | 1.677 | 1.064 |
| Tax | -0 | -131 | -111 | -163 | -43 | -0 | -0 | 12 | -0 | -0 |
| Net profit | 0 | -611 | -1.475 | -1.753 | -2.511 | -3.397 | -3.108 | -529 | 1.677 | 1.064 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 4.191 | 3.717 | 4.629 | 3.690 | 3.571 | 3.040 | 6.173 | 12.584 | 12.181 |
| Equity | 0 | 22 | -1.452 | -2.203 | -4.714 | -8.111 | -6.219 | -6.748 | -5.071 | -4.007 |
| Long-term debt | 0 | 2.141 | 3.119 | 4.100 | 5.353 | 6.382 | 2.802 | 4.350 | 0 | 0 |
| Short-term debt | 0 | 2.028 | 2.049 | 2.733 | 3.051 | 5.299 | 6.457 | 8.571 | 17.654 | 16.188 |
| Total debt | 0 | 4.169 | 5.168 | 6.832 | 8.404 | 11.682 | 9.259 | 12.921 | 17.654 | 16.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
Stryhn Management Int. IVS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Anders Edslev | Chief Executive Officer | 0 companies |
| Jesper Stryhn Katz | Management | 0 companies |
| Lars Blomberg | Chairman | 0 companies |
| Marc Schäfer | Chairman | 0 companies |
| Thomas Adam Power | Chairman | 0 companies |
| Cecilia Bäckman | Board of Directors | 0 companies |
| Camilla Maria Anger | Board of Directors | 0 companies |