| Revenue | DKK 1,9M | -23% |
| EBITDA | DKK -227K | -287% |
| Net profit | DKK -244K | -1145% |
| Total assets | DKK 1,5M | -25% |
| Equity | DKK 421K | -37% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127 | 1.749 | 1.102 | 1.773 | 1.624 | 2.282 | 2.580 | 2.419 | 1.851 |
| Staff expenses | -282 | -1.889 | -1.587 | -1.919 | -1.630 | -1.860 | -2.166 | -2.298 | -2.078 |
| EBITDA | -154 | -140 | -485 | -146 | -6 | 421 | 414 | 122 | -227 |
| Depreciation & amort. | -30 | -181 | -181 | -187 | -29 | -25 | -25 | -36 | -47 |
| EBIT | -184 | -322 | -666 | -333 | -36 | 396 | 388 | 86 | -274 |
| Net financials | -0 | -5 | -4 | -10 | 994 | -5 | -39 | -50 | -39 |
| Profit before tax | -184 | -327 | -670 | -344 | 959 | 391 | 349 | 36 | -312 |
| Tax | -40 | -71 | 24 | -14 | -21 | 86 | 74 | 13 | -68 |
| Net profit | -144 | -255 | -694 | -329 | 979 | 305 | 276 | 23 | -244 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.750 | 1.791 | 1.393 | 1.620 | 1.612 | 1.844 | 1.978 | 1.985 | 1.497 |
| Equity | 361 | 106 | -588 | -918 | 62 | 366 | 642 | 666 | 421 |
| Long-term debt | 0 | 0 | 700 | 1.000 | 0 | 0 | 42 | 43 | 45 |
| Short-term debt | 1.389 | 1.685 | 1.282 | 1.538 | 1.550 | 1.478 | 1.231 | 1.232 | 1.030 |
| Total debt | 1.389 | 1.685 | 1.982 | 2.538 | 1.550 | 1.478 | 1.273 | 1.275 | 1.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKANBOX HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Sondrup Wulff Hvass | Management | 0 companies |
| Tyge Richard Wulff Hvass | Chairman | 0 companies |
| Elsebeth Fredsgaard Hvass | Board of Directors | 0 companies |