| Revenue | DKK 2,9M | -24% |
| EBITDA | DKK 228K | -80% |
| Net profit | DKK -46K | -107% |
| Total assets | DKK 4,8M | -31% |
| Equity | DKK 3,5M | -1% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 708 | 1.528 | 2.371 | 1.858 | 2.130 | 2.290 | 3.118 | 1.986 | 2.020 | 2.744 | 3.833 | 2.902 |
| Staff expenses | -241 | -623 | -1.220 | -1.480 | -1.834 | -1.405 | -1.888 | -1.689 | -1.482 | -1.950 | -2.708 | -2.674 |
| EBITDA | 467 | 905 | 1.151 | 377 | 296 | 885 | 1.231 | 297 | 538 | 717 | 1.125 | 228 |
| Depreciation & amort. | -168 | -308 | -388 | -428 | -207 | -506 | -570 | -426 | -273 | -277 | -221 | -289 |
| EBIT | 299 | 597 | 763 | -50 | 89 | 379 | 660 | -129 | 266 | 440 | 904 | -61 |
| Net financials | -38 | -12 | -8 | -13 | -7 | 1 | -23 | -22 | -21 | -58 | -37 | 4 |
| Profit before tax | 261 | 585 | 756 | -63 | 81 | 380 | 637 | -151 | 244 | 382 | 867 | -57 |
| Tax | 67 | 123 | 179 | -10 | 20 | 84 | 141 | -31 | 54 | 86 | 194 | -11 |
| Net profit | 194 | 462 | 577 | -53 | 62 | 296 | 496 | -120 | 190 | 296 | 673 | -46 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.926 | 3.049 | 3.881 | 3.006 | 4.336 | 3.039 | 5.244 | 4.271 | 5.417 | 6.502 | 6.889 | 4.785 |
| Equity | 867 | 1.329 | 1.806 | 1.753 | 1.815 | 2.111 | 2.607 | 2.487 | 2.677 | 2.973 | 3.529 | 3.483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 631 | 827 | 683 | 771 | 445 | 363 |
| Short-term debt | 894 | 1.569 | 1.924 | 1.112 | 2.361 | 824 | 1.897 | 878 | 1.925 | 2.567 | 2.685 | 721 |
| Total debt | 894 | 1.569 | 1.924 | 1.112 | 2.361 | 824 | 2.528 | 1.705 | 2.607 | 3.338 | 3.131 | 1.085 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kvejborg Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Dørr Sørensen | Management | 0 companies |
| Søren Kvejborg | Chairman | 0 companies |