| Revenue | DKK 6,2M | +3% |
| EBITDA | DKK 275K | -30% |
| Net profit | DKK -38K | -182% |
| Total assets | DKK 5,1M | -20% |
| Equity | DKK 3,2M | -14% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.533 | 7.452 | 6.794 | 6.014 | 6.178 |
| Staff expenses | -5.659 | -6.442 | -5.448 | -5.622 | -5.904 |
| EBITDA | 1.874 | 1.010 | 1.347 | 392 | 275 |
| Depreciation & amort. | -357 | -268 | -266 | -353 | -317 |
| EBIT | 1.517 | 742 | 1.080 | 39 | -42 |
| Net financials | -80 | -23 | -2 | 23 | -5 |
| Profit before tax | 1.437 | 719 | 1.078 | 61 | -47 |
| Tax | 290 | 171 | 240 | 14 | -8 |
| Net profit | 1.147 | 548 | 838 | 47 | -38 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.962 | 6.986 | 6.805 | 6.382 | 5.126 |
| Equity | 5.532 | 4.580 | 4.668 | 3.715 | 3.177 |
| Long-term debt | 418 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.823 | 2.284 | 1.972 | 2.596 | 1.900 |
| Total debt | 4.240 | 2.284 | 1.972 | 2.596 | 1.900 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
GG Management | Management | 1985 – 1993 |
LK Audit | Audit | 1985 – 1993 |
AF Audit | Audit | 1997 – 2004 |
PV Audit | Audit | 1985 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2015 | |
| Former (1) | ||
| Board of Directors | 1985 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Individual | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 25–33.32% | 25–33.32% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Grønne Nielsen | Management | 0 companies |
| Lars Kruse | Audit | 0 companies |
| Asger Fiig | Audit | 0 companies |
| Poul Vogelius | Audit | 0 companies |
| Tommy Larsen | Board of Directors | 0 companies |
| Kaj Grønne Nielsen | Board of Directors | 0 companies |
| Lars Walther Sørensen | Chairman | 0 companies |