| Revenue | DKK 3,3M | +21% |
| EBITDA | DKK 209K | -35% |
| Net profit | DKK -194K | +5% |
| Total assets | DKK 4,6M | -7% |
| Equity | DKK 222K | -47% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.707 | 2.852 | 2.528 | 2.742 | 3.325 |
| Staff expenses | -1.786 | -1.585 | -1.937 | -2.422 | -3.116 |
| EBITDA | 922 | 1.267 | 592 | 320 | 209 |
| Depreciation & amort. | -271 | -263 | -268 | -260 | -189 |
| EBIT | 650 | 1.004 | 323 | 60 | 21 |
| Net financials | -37 | -67 | -243 | -307 | -268 |
| Profit before tax | 614 | 936 | 80 | -247 | -247 |
| Tax | 135 | 206 | 32 | -42 | -53 |
| Net profit | 479 | 730 | 48 | -206 | -194 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.257 | 3.494 | 4.478 | 4.871 | 4.552 |
| Equity | 1.093 | 1.573 | 622 | 416 | 222 |
| Long-term debt | 173 | 186 | 8 | 0 | 0 |
| Short-term debt | 1.968 | 1.713 | 3.828 | 4.455 | 4.330 |
| Total debt | 2.141 | 1.899 | 3.836 | 4.455 | 4.330 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2014 |
| Former (2) | ||
| Audit | 1997 – 1999 | |
KE Management | Management | 1982 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Storm Hansen | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Karl Ejnar Nielsen | Management | 0 companies |