| Revenue | DKK 13,1M | +17% |
| EBITDA | DKK 6,3M | +38% |
| Net profit | DKK -4,6M | -300% |
| Total assets | DKK 193M | +1% |
| Equity | DKK 84,4M | +0% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 20.602 | 14.064 | 14.865 | 11.212 | 13.074 |
| Staff expenses | -4.995 | -4.929 | -5.864 | -6.643 | -6.660 |
| EBITDA | 15.528 | 9.060 | 8.783 | 4.569 | 6.326 |
| Depreciation & amort. | -3.442 | -3.544 | -3.475 | -3.446 | -3.448 |
| EBIT | 12.086 | 5.517 | 5.307 | 1.123 | 2.878 |
| Net financials | 471 | -506 | 11.477 | 932 | -7.753 |
| Profit before tax | 12.557 | 5.011 | 16.784 | 2.054 | -4.875 |
| Tax | 2.338 | 1.428 | 3.599 | -228 | -304 |
| Net profit | 10.220 | 3.583 | 13.186 | 2.283 | -4.571 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 193.028 | 192.884 | 196.884 | 191.918 | 192.989 |
| Equity | 60.190 | 64.925 | 80.599 | 84.242 | 84.449 |
| Long-term debt | 108.829 | 103.218 | 90.235 | 90.351 | 62.406 |
| Short-term debt | 10.991 | 11.563 | 15.529 | 6.508 | 34.326 |
| Total debt | 119.820 | 114.781 | 105.764 | 96.859 | 96.733 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Salhøj Rask | Management | 0 companies |
| Elisabeth Salhøj Rask | Board of Directors | 0 companies |
| Nikolaj Salhøj Rask | Chairman | 0 companies |