| Revenue | DKK -546K | +164% |
| EBITDA | DKK -1,2M | -79% |
| Net profit | DKK -1,1M | -76% |
| Total assets | DKK 2,5M | +20% |
| Equity | DKK -665K | -245% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -484 | -308 | -167 | -207 | -546 |
| Staff expenses | -216 | -10 | -0 | -471 | -665 |
| EBITDA | -700 | -318 | -167 | -678 | -1.211 |
| Depreciation & amort. | -87 | -87 | -90 | -94 | -135 |
| EBIT | -787 | -405 | -257 | -771 | -1.345 |
| Net financials | -38 | -59 | -83 | -49 | -93 |
| Profit before tax | -825 | -464 | -339 | -820 | -1.439 |
| Tax | -181 | -92 | -73 | -180 | -314 |
| Net profit | -643 | -372 | -267 | -640 | -1.124 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.133 | 1.157 | 1.728 | 2.103 | 2.517 |
| Equity | -188 | -561 | 100 | 460 | -665 |
| Long-term debt | 0 | 1.666 | 1.540 | 1.380 | 1.945 |
| Short-term debt | 1.322 | 1.718 | 1.628 | 1.643 | 3.182 |
| Total debt | 1.322 | 1.718 | 1.628 | 1.643 | 3.182 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JH Management | Management | 2023 |
| Former (1) | ||
JS Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2021 | |
| Former (1) | ||
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Holtegaard Sloth Eskesen | Management | 0 companies |
| Jonathan Skovgaard Nyholm | Management | 0 companies |
| Stig Evensen Nielsen | Board of Directors | 0 companies |
| Lars Thygesen | Board of Directors | 0 companies |
| Jacob Fisker | Chairman | 0 companies |
| Peter Skovgaard Jensen | Board of Directors | 0 companies |
| Stine Elmkvist | Board of Directors | 0 companies |
| Hans Jørgen Sjelborg Krabbenhøft | Board of Directors | 0 companies |