| Revenue | DKK 1,7M | +43% |
| EBITDA | DKK 1,7M | +43% |
| Net profit | DKK 108K | -67% |
| Total assets | DKK 40,3M | +0% |
| Equity | DKK 12,7M | +0% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.276 | 793 | 674 | 1.193 | 1.306 | 1.196 | 1.186 | 1.698 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.276 | 793 | 674 | 1.193 | 1.306 | 1.196 | 1.186 | 1.698 |
| Depreciation & amort. | -256 | -270 | -294 | -306 | -352 | -366 | -417 | -586 |
| EBIT | 1.020 | 523 | 380 | 887 | 954 | 829 | 769 | 1.113 |
| Net financials | -170 | -317 | -200 | -230 | -200 | -311 | -379 | -1.000 |
| Profit before tax | 850 | 206 | 180 | 657 | 754 | 519 | 390 | 113 |
| Tax | 186 | 52 | 39 | 145 | 166 | 132 | 60 | 5 |
| Net profit | 664 | 154 | 141 | 512 | 588 | 387 | 330 | 108 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 26.358 | 26.701 | 26.424 | 27.193 | 26.915 | 27.108 | 40.414 | 40.290 |
| Equity | 10.663 | 10.817 | 10.958 | 11.470 | 12.058 | 12.445 | 12.775 | 12.747 |
| Long-term debt | 6.827 | 11.457 | 10.000 | 8.638 | 7.381 | 6.164 | 12.798 | 13.114 |
| Short-term debt | 6.403 | 1.909 | 2.909 | 4.306 | 4.592 | 5.482 | 11.746 | 11.127 |
| Total debt | 13.230 | 13.366 | 12.909 | 12.944 | 11.972 | 11.646 | 24.544 | 24.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2018 | — | — |
LE Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS.DK Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thorbjørn Bjørn Sørensen | Management | 0 companies |
| Lars Erik Sørensen | Management | 0 companies |