| Revenue | DKK -348K | -76% |
| EBITDA | DKK -1,2M | +53% |
| Net profit | DKK -1,5M | +48% |
| Total assets | DKK 965K | -57% |
| Equity | DKK -3,7M | -39% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -564 | -1.098 | 447 | -1.446 | -348 |
| Staff expenses | -338 | -597 | -1.056 | -1.175 | -871 |
| EBITDA | -902 | -1.696 | -609 | -2.621 | -1.219 |
| Depreciation & amort. | -41 | -41 | -43 | -51 | -76 |
| EBIT | -943 | -1.737 | -652 | -2.672 | -1.295 |
| Net financials | -68 | -179 | -150 | -176 | -199 |
| Profit before tax | -1.011 | -1.916 | -803 | -2.848 | -1.494 |
| Tax | -135 | -0 | -0 | -0 | -0 |
| Net profit | -876 | -1.916 | -803 | -2.848 | -1.494 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 2.282 | 1.094 | 2.361 | 2.236 | 965 |
| Equity | -153 | -1.469 | 152 | -2.696 | -3.738 |
| Long-term debt | 0 | 17 | 65 | 67 | 3.533 |
| Short-term debt | 2.434 | 2.546 | 2.144 | 4.865 | 1.171 |
| Total debt | 2.434 | 2.563 | 2.210 | 4.932 | 4.703 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
JS Chief Executive Officer | Chief Executive Officer | 2016 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2018 – 2023 | |
| Chairman | 2018 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 0% | 5–9.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 0% | 5–9.99% | 2020 | |
| Company | 0% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Schmith Kampmann | Chief Executive Officer | 0 companies |
| Erling Ib Kristiansen | Board of Directors | 0 companies |
| Henrik Hagbard Koch | Board of Directors | 0 companies |
| Dennis Preuthun Pedersen | Chairman | 0 companies |
| Ginny Rhodes | Chairman | 0 companies |