| Revenue | DKK 1,1M | -52% |
| EBITDA | DKK -206K | +70% |
| Net profit | DKK -302K | +57% |
| Total assets | DKK 2,9M | +8% |
| Equity | DKK -39K | -115% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.315 | 3.063 | 2.941 | 2.355 | 1.119 |
| Staff expenses | -1.899 | -2.289 | -2.587 | -2.925 | -1.288 |
| EBITDA | 416 | 774 | 353 | -693 | -206 |
| Depreciation & amort. | -22 | -22 | -37 | -97 | -38 |
| EBIT | 394 | 752 | 316 | -790 | -244 |
| Net financials | -25 | -12 | -20 | -127 | -58 |
| Profit before tax | 369 | 740 | 296 | -917 | -302 |
| Tax | 78 | 163 | 81 | -213 | -0 |
| Net profit | 291 | 577 | 216 | -705 | -302 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.107 | 3.995 | 3.048 | 2.693 | 2.912 |
| Equity | 841 | 1.251 | 967 | 262 | -39 |
| Long-term debt | 240 | 324 | 119 | 0 | 0 |
| Short-term debt | 2.014 | 2.404 | 1.920 | 2.431 | 2.951 |
| Total debt | 2.254 | 2.728 | 2.039 | 2.431 | 2.951 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Chairman | 2016 – 2020 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Individual | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Schwarz | Management | 0 companies |
| Michael Olsen | Chairman | 0 companies |
| Michael Villy Baun Hansen | Chairman | 0 companies |
| Henning Meldgaard Andersen | Board of Directors | 0 companies |
| Michael Steffensen | Chairman | 0 companies |
| Claus Bonnevier-Ekman | Board of Directors | 0 companies |