| Revenue | DKK -387K | -16% |
| EBITDA | DKK -634K | +26% |
| Net profit | DKK -8,9M | -153% |
| Total assets | DKK 151,2M | -7% |
| Equity | DKK 151,1M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -32 | -36 | -105 | -36 | -236 | -426 | -839 | -1.117 | -1.052 | -923 | -233 | -462 | -387 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -169 | -199 | -184 | -198 | -196 | -175 | -226 | -395 | -247 |
| EBITDA | -39 | -32 | -36 | -105 | -36 | -405 | -626 | -1.023 | -1.315 | -1.248 | -1.098 | -459 | -857 | -634 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -37 | -64 | -64 | -64 | -64 | -18 | -0 | -0 | -0 |
| EBIT | -39 | -32 | -36 | -105 | -36 | -442 | -690 | -1.087 | -1.379 | -1.312 | -1.116 | -459 | -857 | -634 |
| Net financials | 3.049 | 4.936 | 7.599 | 7.693 | 4.598 | 7.631 | 8.634 | 70.931 | 7.993 | 37.876 | 7.781 | 13.034 | 21.602 | -7.966 |
| Profit before tax | 3.010 | 4.904 | 7.563 | 7.588 | 4.561 | 7.188 | 7.944 | 69.844 | 6.614 | 36.564 | 6.665 | 12.575 | 20.744 | -8.601 |
| Tax | -258 | 165 | 785 | 220 | -37 | -69 | -25 | 451 | 1.255 | 6.903 | 9 | 344 | 3.875 | 300 |
| Net profit | 3.269 | 4.738 | 6.778 | 7.368 | 4.598 | 7.257 | 7.969 | 69.393 | 5.359 | 29.661 | 6.657 | 12.231 | 16.870 | -8.900 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.333 | 21.724 | 29.062 | 35.577 | 39.360 | 47.782 | 54.245 | 117.840 | 108.637 | 142.732 | 143.051 | 155.030 | 162.382 | 151.178 |
| Equity | 17.243 | 21.624 | 28.292 | 35.567 | 39.341 | 46.093 | 54.176 | 102.219 | 107.384 | 136.674 | 142.992 | 154.880 | 160.349 | 151.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 90 | 100 | 770 | 10 | 19 | 1.676 | 53 | 15.607 | 1.243 | 6.051 | 54 | 139 | 2.032 | 95 |
| Total debt | 90 | 100 | 770 | 10 | 19 | 1.676 | 53 | 15.607 | 1.243 | 6.051 | 54 | 139 | 2.032 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 66.7% | 1996 | |
| Individual | 25.0% | 5.0% | 1996 | |
| Individual | 15.0% | 5.0% | 1996 | |
| Individual | 15.0% | 5.0% | 1996 | |
| Individual | 15.0% | 5.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Gregers Lystager | Management | 0 companies |