| Revenue | — | — |
| EBITDA | DKK -93K | +0% |
| Net profit | DKK -102,1M | -101443% |
| Total assets | DKK 139M | -40% |
| Equity | DKK -12,5M | -114% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -94 | -183 | -134 | -199 | -129 | -86 | -87 | -89 | -92 | -93 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -94 | -183 | -134 | -199 | -129 | -86 | -87 | -89 | -92 | -93 |
| Net financials | -356 | -57 | -38 | -44 | -66 | -50 | -40 | -39 | -37 | -100.633 |
| Profit before tax | -450 | -240 | -172 | -243 | -195 | -136 | -127 | -128 | -129 | -100.725 |
| Tax | -99 | -35 | -35 | -53 | -43 | -50 | -28 | -28 | -28 | 1.377 |
| Net profit | -351 | -205 | -137 | -189 | -152 | -86 | -99 | -100 | -101 | -102.102 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155.064 | 158.713 | 162.453 | 167.209 | 202.845 | 215.202 | 221.311 | 227.439 | 233.553 | 139.042 |
| Equity | 90.153 | 89.948 | 89.811 | 89.622 | 89.470 | 89.384 | 89.285 | 89.185 | 89.084 | -12.483 |
| Long-term debt | 63.800 | 63.800 | 63.800 | 63.800 | 95.650 | 102.150 | 102.150 | 102.150 | 102.150 | 0 |
| Short-term debt | 1.111 | 4.965 | 8.842 | 13.786 | 17.725 | 23.669 | 29.877 | 36.104 | 42.319 | 151.524 |
| Total debt | 64.911 | 68.765 | 72.642 | 77.586 | 113.375 | 125.819 | 132.027 | 138.254 | 144.469 | 151.524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CM Founder | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Juha Salokoski | Chief Executive Officer | 0 companies |
| Claus Molbech Bendtsen | Founder | 0 companies |
| Torsten Bjerregaard | Chairman | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |