| Revenue | DKK -120K | -48% |
| EBITDA | DKK -356K | +61% |
| Net profit | DKK -686K | +48% |
| Total assets | DKK 2,4M | -22% |
| Equity | DKK 816K | -46% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -31 | -47 | 29 | 529 | -10 | -277 | -233 | -120 |
| Staff expenses | -0 | -0 | -0 | -19 | -0 | -28 | -350 | -684 | -236 |
| EBITDA | -58 | -31 | -47 | 9 | 529 | -38 | -637 | -917 | -356 |
| Depreciation & amort. | -9 | -18 | -24 | -31 | -88 | -102 | -220 | -287 | -301 |
| EBIT | -67 | -48 | -71 | -21 | 442 | -139 | -857 | -1.204 | -657 |
| Net financials | -3 | -7 | -9 | -15 | -2 | -13 | -50 | -122 | -29 |
| Profit before tax | -70 | -56 | -80 | -36 | 440 | -152 | -907 | -1.325 | -686 |
| Tax | -0 | -0 | -0 | 3 | 69 | -33 | -172 | 5 | -0 |
| Net profit | -70 | -56 | -80 | -38 | 371 | -119 | -735 | -1.330 | -686 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 158 | 146 | 159 | 595 | 1.450 | 4.233 | 3.008 | 2.360 |
| Equity | -10 | -66 | -145 | -184 | 187 | 68 | 2.833 | 1.502 | 816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.000 | 1.000 | 1.084 | 1.112 |
| Short-term debt | 162 | 223 | 291 | 341 | 337 | 328 | 400 | 422 | 432 |
| Total debt | 162 | 223 | 291 | 341 | 337 | 1.328 | 1.400 | 1.506 | 1.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REXINO ApS | Company | 33.3% | 33.3% | 2026 |
Holdingselskabet Baltzer ApS | Company | 25.0% | 25.0% | 2026 |
WISMAR HOLDING ApS | Company | 25.0% | 25.0% | 2026 |
Cecilius Invest ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Sørensen | Management | 0 companies |
| Kim Baltzer | Chairman | 0 companies |
| Jimmy Østergaard-Jensen | Board of Directors | 0 companies |
| Jesper Wismar Thygesen | Board of Directors | 0 companies |