| Revenue | DKK 8,9M | +1% |
| EBITDA | DKK 4,5M | +9% |
| Net profit | DKK 5,8M | +1% |
| Total assets | DKK 122,1M | +4% |
| Equity | DKK 19,9M | +41% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 220 | 174 | 116 | -104 | -281 | 19.999 | -9.121 | 8.798 | 8.853 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 238 | 220 | 174 | 116 | -104 | -281 | 19.999 | -9.121 | 4.070 | 4.453 |
| Depreciation & amort. | -71 | -112 | -79 | -50 | -61 | -61 | -0 | -0 | -0 | -0 |
| EBIT | 167 | 108 | 95 | 65 | -165 | -342 | 19.999 | -9.121 | 4.070 | 4.453 |
| Net financials | -422 | -238 | -240 | -192 | -312 | -103 | -1.677 | -2.584 | 1.699 | 1.362 |
| Profit before tax | -255 | -130 | -145 | -127 | -477 | -445 | 18.322 | -11.705 | 5.769 | 5.816 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -255 | -130 | -145 | -127 | -477 | -445 | 18.322 | -11.705 | 5.769 | 5.816 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.483 | 9.887 | 9.995 | 14.987 | 18.380 | 76.156 | 135.627 | 113.855 | 117.746 | 122.088 |
| Equity | 245 | 115 | 470 | 1.093 | 615 | 1.670 | 19.993 | 8.287 | 14.057 | 19.873 |
| Long-term debt | 5.699 | 5.601 | 5.546 | 5.483 | 5.430 | 5.376 | 89.375 | 89.196 | 88.949 | 92.787 |
| Short-term debt | 3.539 | 4.171 | 3.979 | 8.411 | 12.335 | 69.109 | 26.259 | 16.371 | 14.740 | 9.429 |
| Total debt | 9.238 | 9.772 | 9.525 | 13.894 | 17.765 | 74.485 | 115.634 | 105.567 | 103.689 | 102.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIKSBORG GRUPPEN A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Steen Lorentzen | Management | 0 companies |
| Carlo Rialff Steen Lorentzen | Chairman | 0 companies |
| Claus Høxbro | Board of Directors | 0 companies |
| Peter Wilhelm Wewer | Board of Directors | 0 companies |