| Revenue | DKK 1,9M | -19% |
| EBITDA | DKK -379K | -328% |
| Net profit | DKK -313K | -380% |
| Total assets | DKK 3,1M | +0% |
| Equity | DKK 1,3M | -19% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.574 | -1.921 | 1.975 | 1.871 | 1.861 | 2.666 | 1.712 | 2.293 | 2.519 | 6.613 | 2.945 | 3.074 | 2.283 | 1.851 |
| Staff expenses | -1.746 | -1.572 | -1.460 | -1.393 | -1.466 | -2.108 | -1.765 | -2.179 | -2.458 | -3.905 | -1.880 | -2.461 | -2.117 | -2.230 |
| EBITDA | -171 | -324 | 515 | 478 | 394 | 558 | -54 | 114 | 62 | 2.708 | 1.065 | 613 | 166 | -379 |
| Depreciation & amort. | 68 | -12 | -12 | -12 | -12 | -12 | -2 | -27 | -32 | -32 | -0 | -0 | -0 | -0 |
| EBIT | -240 | -336 | 503 | 466 | 382 | 546 | -55 | 87 | 30 | 2.676 | 1.065 | 613 | 166 | -379 |
| Net financials | -336 | -445 | -439 | -213 | -203 | -208 | -61 | -86 | -74 | -46 | -95 | -43 | -22 | -22 |
| Profit before tax | -288 | 82 | 64 | 253 | 179 | 338 | -116 | 1 | -44 | 2.629 | 970 | 570 | 145 | -401 |
| Tax | 144 | 5 | 16 | 100 | 40 | 74 | -25 | 0 | -9 | 578 | 214 | 126 | 33 | -88 |
| Net profit | -432 | 77 | 48 | 153 | 139 | 264 | -91 | 1 | -35 | 2.051 | 757 | 444 | 112 | -313 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.387 | 3.537 | 3.357 | 2.933 | 2.898 | 2.494 | 2.382 | 3.009 | 3.051 | 4.895 | 3.355 | 3.552 | 3.122 | 3.116 |
| Equity | -639 | 716 | -667 | 1.059 | 1.199 | 1.392 | 1.170 | 1.171 | 1.136 | 3.187 | 1.057 | 1.501 | 1.613 | 1.300 |
| Long-term debt | 1.228 | -1.151 | 1.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224 | 127 | 33 | 0 |
| Short-term debt | 2.797 | -3.101 | 2.960 | 1.874 | 1.699 | 1.102 | 1.212 | 1.839 | 1.915 | 1.696 | 2.073 | 1.924 | 1.476 | 1.816 |
| Total debt | 4.025 | -4.252 | 4.025 | 1.874 | 1.699 | 1.102 | 1.212 | 1.839 | 1.915 | 1.696 | 2.297 | 2.051 | 1.509 | 1.816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 2004 | — | — |
GR Management | Management | 1982 | — | — |
GD Management | Management | 2014 | — | — |
BD Management | Management | 2014 | — | — |
JD Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JD HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
DREWS HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Laursen | Audit | 0 companies |
| Gert Rasmus Daugaard | Management | 0 companies |
| Grete Daugaard | Management | 0 companies |
| Bjarne Drews | Management | 0 companies |
| Jørgen Dan Daugaard | Management | 0 companies |
| Kresten Nørgaard Christensen | Chairman | 0 companies |