| Revenue | DKK 985K | -32% |
| EBITDA | DKK 47K | -85% |
| Net profit | DKK -3K | -102% |
| Total assets | DKK 2,8M | -11% |
| Equity | DKK 2,4M | +0% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.337 | 1.130 | 1.250 | 1.065 | 751 | 1.687 | 1.444 | 985 |
| Staff expenses | -1.073 | -849 | -1.235 | -1.191 | -848 | -846 | -884 | -938 |
| EBITDA | 264 | 264 | 14 | -143 | -97 | 840 | 316 | 47 |
| Depreciation & amort. | -169 | -135 | -148 | -135 | -62 | -53 | -53 | -53 |
| EBIT | 95 | 129 | -134 | -278 | -159 | 788 | 263 | -6 |
| Net financials | 0 | 42 | 17 | 7 | 7 | 12 | 18 | 5 |
| Profit before tax | 95 | 171 | -116 | -270 | -152 | 800 | 281 | -1 |
| Tax | 24 | 44 | -21 | -53 | -32 | 179 | 118 | 2 |
| Net profit | 71 | 126 | -95 | -218 | -120 | 621 | 163 | -3 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.882 | 3.804 | 2.539 | 2.514 | 1.865 | 2.934 | 3.131 | 2.785 |
| Equity | 3.426 | 3.552 | 1.957 | 1.739 | 1.619 | 2.240 | 2.403 | 2.400 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 442 | 241 | 583 | 775 | 246 | 690 | 728 | 385 |
| Total debt | 442 | 241 | 583 | 775 | 246 | 690 | 728 | 385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sederholm Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sederholm | Management | 0 companies |