| Revenue | DKK 7,8M | -2% |
| EBITDA | DKK -972K | -277% |
| Net profit | DKK -1M | -342% |
| Total assets | DKK 10,2M | +160% |
| Equity | DKK 410K | -71% |
| Employees | 12 | — |
| Item | 2024 | 2025 |
|---|---|---|
| Revenue | 7.941 | 7.822 |
| Staff expenses | -7.391 | -8.794 |
| EBITDA | 550 | -972 |
| Depreciation & amort. | -0 | -0 |
| EBIT | 550 | -972 |
| Net financials | 0 | -295 |
| Profit before tax | 550 | -1.266 |
| Tax | 136 | -262 |
| Net profit | 414 | -1.004 |
| Item | 2024 | 2025 |
|---|---|---|
| Total assets | 3.936 | 10.237 |
| Equity | 1.414 | 410 |
| Long-term debt | 0 | 7.564 |
| Short-term debt | 2.521 | 2.262 |
| Total debt | 2.521 | 9.826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2023 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sobol ApS | Company | 15.0% | 15.0% | 2023 |
Erik Sørup ApS | Company | 15.0% | 15.0% | 2023 |
OLFRAS HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
THONKE ApS | Company | 10.0% | 10.0% | 2025 |
C.Dønning ApS | Company | 5.0% | 5.0% | 2025 |
CRugaard ApS | Company | 5.0% | 5.0% | 2025 |
Juul Ventures ApS | Company | 5.0% | 5.0% | 2025 |
GJohnson ApS | Company | 5.0% | 5.0% | 2025 |
Resolve Holding ApS | Company | 5.0% | 5.0% | 2025 |
Future Security ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Sobol | Management | 0 companies |
| Erik Sørup Andersen | Chief Executive Officer | 0 companies |
| Jens Thonke | Chairman | 0 companies |
| Johnny Nielsen | Deputy Chairman | 0 companies |
| Bo Thygesen | Board of Directors | 0 companies |
| Maj Britt Arberg | Board of Directors | 0 companies |
| Daria Krivonos | Board of Directors | 0 companies |