| Revenue | DKK 10M | +28% |
| EBITDA | DKK 3,4M | +24% |
| Net profit | DKK 2M | -10% |
| Total assets | DKK 10,7M | -11% |
| Equity | DKK 7,8M | +34% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.729 | 8.756 | 6.386 | 7.807 | 10.027 |
| Staff expenses | -1.278 | -3.428 | -3.539 | -4.645 | -6.617 |
| EBITDA | 3.451 | 5.328 | 2.779 | 2.761 | 3.411 |
| Depreciation & amort. | -964 | -823 | -907 | -933 | -946 |
| EBIT | 2.487 | 4.505 | 1.872 | 1.828 | 2.465 |
| Net financials | -239 | -260 | 95 | 1.046 | 109 |
| Profit before tax | 2.248 | 4.245 | 1.967 | 2.874 | 2.574 |
| Tax | 495 | 939 | 440 | 632 | 566 |
| Net profit | 1.754 | 3.306 | 1.527 | 2.242 | 2.007 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.216 | 8.251 | 13.662 | 12.001 | 10.733 |
| Equity | 261 | 3.567 | 3.593 | 5.835 | 7.843 |
| Long-term debt | 2.430 | 1.995 | 4.396 | 1.509 | 300 |
| Short-term debt | 2.463 | 2.262 | 5.240 | 4.359 | 2.440 |
| Total debt | 4.893 | 4.257 | 9.636 | 5.867 | 2.739 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2016 |
| Former (1) | ||
JB Management | Management | 2016 – 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Breum Kanchanarat | Management | 0 companies |
| Jimmy Salugaard | Management | 0 companies |