| Revenue | DKK -978K | +130% |
| EBITDA | DKK -1M | -142% |
| Net profit | DKK 118K | -88% |
| Total assets | DKK 24,6M | +0% |
| Equity | DKK 24,6M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -992 | -1.053 | — | 756 | 566 | 380 | 39 | 210 | -203 | -224 | -394 | -425 | -978 |
| Staff expenses | -946 | -1.191 | -0 | -1.162 | -611 | -580 | -358 | -439 | -161 | -0 | -0 | -0 | -51 |
| EBITDA | -222 | 166 | 0 | -406 | -46 | -200 | -318 | -228 | -364 | -224 | -394 | -425 | -1.029 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -132 | -132 | -137 | -137 |
| EBIT | -222 | 166 | 0 | -406 | -46 | -200 | -318 | -228 | -364 | -356 | -526 | -562 | -1.166 |
| Net financials | -491 | -575 | 0 | 132 | 346 | 303 | -136 | 4 | 1.153 | 4.430 | -2.283 | 1.801 | 1.355 |
| Profit before tax | -369 | -76 | 0 | -274 | 301 | 103 | -454 | -224 | 789 | 4.073 | -2.809 | 1.238 | 189 |
| Tax | -93 | -20 | -0 | -120 | 67 | 24 | -100 | -3 | 174 | 876 | -598 | 273 | 71 |
| Net profit | -276 | -56 | 0 | -154 | 234 | 79 | -354 | -221 | 615 | 3.197 | -2.211 | 965 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.515 | 8.557 | 0 | 8.658 | 8.902 | 9.078 | 8.503 | 8.394 | 11.828 | 27.533 | 24.176 | 24.669 | 24.641 |
| Equity | 3.915 | 3.972 | 0 | 3.483 | 3.718 | 3.797 | 3.443 | 2.272 | 2.887 | 25.769 | 23.558 | 24.523 | 24.641 |
| Long-term debt | 0 | 0 | 0 | 4.887 | 4.955 | 5.094 | 4.917 | 6.000 | 8.175 | 1.233 | 0 | 0 | 0 |
| Short-term debt | -4.599 | -4.586 | 0 | 288 | 230 | 187 | 144 | 122 | 767 | 531 | 618 | 146 | 0 |
| Total debt | -4.599 | -4.586 | 0 | 5.174 | 5.185 | 5.281 | 5.061 | 6.122 | 8.941 | 1.764 | 618 | 146 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Audit | Audit | 1986 | — | — |
MS Management | Management | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
GAARN HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Nielsen | Audit | 0 companies |
| Medhat Sabry | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Egon Petersen | Board of Directors | 0 companies |
| Stina Wendner Mathiesen | Board of Directors | 0 companies |
| Martin Gaarn Thomsen | Board of Directors | 0 companies |
| Benny Schwartz | Board of Directors | 0 companies |
| Thomas Gaarn Thomsen | Board of Directors | 0 companies |
| Inger Marie Ingvardsen | Board of Directors | 0 companies |
| Preben Andersen | Board of Directors | 0 companies |
| Jesper Krabbe Kristensen | Board of Directors | 0 companies |