| Revenue | DKK 922K | +10% |
| EBITDA | DKK 922K | +10% |
| Net profit | DKK 200K | +143% |
| Total assets | DKK 16,8M | -3% |
| Equity | DKK 6,2M | +3% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -42 | 265 | 837 | 939 | 959 | 842 | 922 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -42 | 265 | 837 | 939 | 959 | 842 | 922 |
| Depreciation & amort. | -30 | -131 | -316 | -316 | -318 | -323 | -324 |
| EBIT | -72 | 134 | 521 | 623 | 642 | 519 | 598 |
| Net financials | -182 | -635 | -397 | -356 | -401 | -413 | -341 |
| Profit before tax | -254 | -501 | 124 | 267 | 241 | 106 | 257 |
| Tax | -54 | -110 | 27 | 59 | 53 | 23 | 57 |
| Net profit | -200 | -391 | 97 | 208 | 188 | 83 | 200 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.676 | 19.501 | 18.159 | 18.271 | 17.347 | 17.339 | 16.826 |
| Equity | -160 | -550 | 5.547 | 5.755 | 5.943 | 6.025 | 6.226 |
| Long-term debt | 0 | 8.077 | 7.668 | 7.269 | 6.857 | 6.445 | 6.028 |
| Short-term debt | 8.819 | 11.847 | 4.749 | 4.982 | 4.212 | 4.465 | 4.099 |
| Total debt | 8.819 | 19.924 | 12.416 | 12.251 | 11.069 | 10.909 | 10.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAONI HOLDING A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schmidt | Management | 0 companies |
| Nina Katrine Jørgensen | Board of Directors | 0 companies |
| Allan Lund | Board of Directors | 0 companies |
| Villy Rolf Schmidt | Board of Directors | 0 companies |