| Revenue | DKK 1,1M | +140% |
| EBITDA | DKK 410K | +296% |
| Net profit | DKK 79K | +121% |
| Total assets | DKK 2M | -2% |
| Equity | DKK 954K | +9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.265 | 1.209 | 955 | 1.347 | 855 | 723 | 1.162 | 1.047 | 1.063 | 572 | 1.072 | 1.295 | 444 | 1.066 |
| Staff expenses | -1.489 | -1.391 | -818 | -682 | -432 | -390 | -732 | -742 | -442 | -306 | -503 | -909 | -653 | -656 |
| EBITDA | -225 | -183 | 136 | 205 | 423 | 333 | 430 | 305 | 621 | 266 | 569 | 387 | -209 | 410 |
| Depreciation & amort. | 193 | 22 | -58 | -66 | -220 | -161 | -24 | -0 | -108 | -54 | -108 | -108 | -149 | -268 |
| EBIT | -418 | -204 | 79 | 139 | 203 | 172 | 406 | 305 | 514 | 212 | 461 | 278 | -358 | 142 |
| Net financials | 30 | 37 | -37 | -29 | -23 | -41 | -14 | -12 | -2 | -0 | -1 | -3 | -14 | -63 |
| Profit before tax | -388 | -167 | 41 | 110 | 180 | 131 | 392 | 293 | 512 | 212 | 460 | 275 | -373 | 79 |
| Tax | -3 | -0 | -0 | -0 | -0 | 34 | 94 | 70 | 101 | 36 | 152 | 114 | -0 | -0 |
| Net profit | -385 | -167 | 41 | 110 | 180 | 96 | 298 | 223 | 411 | 175 | 308 | 161 | -373 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.511 | 2.207 | 1.163 | 1.144 | 820 | 664 | 884 | 891 | 1.371 | 1.396 | 1.461 | 1.452 | 2.028 | 1.981 |
| Equity | 2.164 | 1.859 | 50 | 277 | 355 | 350 | 644 | 759 | 1.278 | 1.343 | 1.315 | 1.361 | 874 | 954 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.069 | 959 |
| Short-term debt | 347 | 348 | 1.114 | 868 | 465 | 314 | 240 | 131 | 92 | 53 | 146 | 90 | 85 | 69 |
| Total debt | 347 | 348 | 1.114 | 868 | 465 | 314 | 240 | 131 | 92 | 53 | 146 | 90 | 1.153 | 1.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Founder | Founder | 1989 | — | — |
BS Founder | Founder | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Gerd Christensen | Founder | 0 companies |
| Benny Schmidt | Founder | 0 companies |