| Revenue | DKK 4,7M | +12% |
| EBITDA | DKK 581K | -27% |
| Net profit | DKK -317K | -187% |
| Total assets | DKK 6,4M | +27% |
| Equity | DKK 726K | -30% |
| Employees | 20 | — |
| Item | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 723 | 3.152 | 2.965 | 513 | 2.903 | 6.372 | 4.212 | 4.711 |
| Staff expenses | -423 | -2.535 | -2.565 | -493 | -2.693 | -2.943 | -3.413 | -4.130 |
| EBITDA | 301 | 617 | 400 | 20 | 210 | 3.429 | 799 | 581 |
| Depreciation & amort. | 44 | -41 | -31 | -8 | -54 | -100 | -387 | -679 |
| EBIT | 257 | 576 | 368 | 13 | 156 | 3.330 | 412 | -98 |
| Net financials | -2 | 4 | -15 | -4 | -17 | 23 | 58 | -283 |
| Profit before tax | 255 | 580 | 354 | 9 | 138 | 3.352 | 470 | -380 |
| Tax | 57 | 128 | 82 | 2 | 32 | 738 | 103 | -63 |
| Net profit | 198 | 452 | 271 | 6 | 106 | 2.615 | 367 | -317 |
| Item | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 601 | 1.173 | 1.811 | 1.915 | 2.698 | 5.572 | 5.046 | 6.391 |
| Equity | 298 | 650 | 470 | 205 | 311 | 2.676 | 1.043 | 726 |
| Long-term debt | 60 | 132 | 119 | 50 | 38 | 38 | 2.289 | 2.100 |
| Short-term debt | 242 | 390 | 1.222 | 1.660 | 2.345 | 2.837 | 1.678 | 3.565 |
| Total debt | 303 | 523 | 1.341 | 1.710 | 2.383 | 2.875 | 3.967 | 5.665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Global Adventures Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Sohl Eriksen | Management | 0 companies |
| Daniel Frederiksen Monby | Board of Directors | 0 companies |
| Finn Fogtmann | Board of Directors | 0 companies |
| Kristian Zander Sørensen | Chairman | 0 companies |