| Revenue | DKK 9,7M | -20% |
| EBITDA | DKK 1,4M | -55% |
| Net profit | DKK 163K | -89% |
| Total assets | DKK 41M | -15% |
| Equity | DKK 17,5M | +1% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.445 | 13.362 | 13.203 | 12.144 | 9.660 |
| Staff expenses | -7.467 | -8.130 | -8.626 | -8.954 | -8.234 |
| EBITDA | 1.977 | 5.233 | 4.576 | 3.191 | 1.425 |
| Depreciation & amort. | -403 | -454 | -447 | -283 | -308 |
| EBIT | 1.575 | 4.779 | 4.130 | 2.907 | 1.117 |
| Net financials | -731 | -835 | -1.455 | -964 | -894 |
| Profit before tax | 844 | 3.944 | 2.674 | 1.943 | 224 |
| Tax | 272 | 963 | 715 | 445 | 60 |
| Net profit | 572 | 2.981 | 1.960 | 1.498 | 163 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 40.835 | 40.827 | 40.810 | 48.161 | 41.008 |
| Equity | 10.877 | 13.858 | 15.818 | 17.316 | 17.479 |
| Long-term debt | 3.513 | 3.274 | 2.030 | 1.781 | 1.510 |
| Short-term debt | 25.768 | 23.006 | 21.988 | 28.303 | 21.219 |
| Total debt | 29.281 | 26.280 | 24.018 | 30.084 | 22.729 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
GF Management | Management | 1989 |
| Former (1) | ||
VD Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1996 | |
| Board of Directors | 2000 | |
| Former (10) | ||
| Board of Directors | 1989 – 1991 | |
| Board of Directors | 1989 – 2000 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 1989 – 1995 | |
| Board of Directors | 1989 – 1996 | |
| Board of Directors | 1989 – 1994 | |
| Board of Directors | 1989 – 1996 | |
| Board of Directors | 1989 – 1996 | |
| Board of Directors | 1989 – 1992 | |
| Board of Directors | 1989 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Fantoft | Management | 0 companies |
| Viggo Dresing | Management | 0 companies |
| Per Kjær Nielsen | Board of Directors | 0 companies |
| Knud Bjerregaard Madsen | Board of Directors | 0 companies |
| Anders Hjulmand | Board of Directors | 0 companies |
| Maria Lund Stabell | Board of Directors | 0 companies |
| Rune Fossumstuen | Board of Directors | 0 companies |
| Ove Asbjørn Rygg | Board of Directors | 0 companies |
| Trond Fidje | Board of Directors | 0 companies |
| Rune Dyrøy | Board of Directors | 0 companies |
| Stein Roger Dalheim | Board of Directors | 0 companies |
| Connie Elgaard | Board of Directors | 0 companies |
| Petter Semmelmann | Board of Directors | 0 companies |
| Alfred Jørgensen | Board of Directors | 0 companies |