| Revenue | DKK 458K | -40% |
| EBITDA | DKK 217K | -59% |
| Net profit | DKK 107K | -81% |
| Total assets | DKK 2,1M | +5% |
| Equity | DKK 1,2M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -307 | 47 | -64 | 44 | -83 | 145 | 51 | 220 | 175 | 531 | 724 | 154 | 764 | 458 |
| Staff expenses | -371 | -53 | -51 | -49 | -26 | -2 | -0 | -40 | -15 | -246 | -695 | -425 | -235 | -240 |
| EBITDA | 224 | -6 | -115 | -5 | -110 | 143 | 51 | 180 | 160 | 284 | 29 | -284 | 529 | 217 |
| Depreciation & amort. | -80 | -57 | -43 | -40 | -34 | -15 | -10 | -10 | -16 | -24 | -27 | -17 | -13 | -58 |
| EBIT | 144 | -63 | -158 | -45 | -144 | 128 | 41 | 170 | 144 | 260 | 2 | -301 | 516 | 159 |
| Net financials | -29 | -29 | -28 | -27 | -26 | -25 | -25 | -25 | -24 | -27 | -27 | -23 | -22 | -21 |
| Profit before tax | 173 | -92 | -186 | -72 | -170 | 103 | 16 | 146 | 120 | 233 | -25 | -324 | 494 | 138 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -71 | 31 |
| Net profit | 173 | -92 | -186 | -72 | -170 | 103 | 16 | 146 | 120 | 233 | -25 | -324 | 565 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.124 | 0 | 0 | 0 | 1.037 | 1.200 | 1.131 | 1.260 | 1.360 | 1.628 | 1.555 | 1.193 | 1.970 | 2.067 |
| Equity | 112 | 0 | 0 | 0 | -537 | 438 | 446 | 578 | 688 | 908 | 877 | 553 | 1.118 | 1.225 |
| Long-term debt | -679 | 0 | 0 | 0 | 624 | 609 | 593 | 567 | 560 | 542 | 524 | 504 | 484 | 468 |
| Short-term debt | -557 | 0 | 0 | 0 | 922 | 128 | 70 | 97 | 96 | 166 | 144 | 125 | 367 | 374 |
| Total debt | -1.237 | 0 | 0 | 0 | 1.546 | 737 | 663 | 664 | 656 | 708 | 667 | 630 | 852 | 842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Founder | Founder | 1990 | — | — |
BS Management | Management | 1990 | — | — |
GH Management | Management | 1997 | — | — |
PG | Audit | 2001 | — | — |
NW Unofficial title | Unofficial title | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte-Mari Andersen | Founder | 0 companies |
| Benny Steenberg Andersen | Management | 0 companies |
| Gunnar Hansen | Management | 0 companies |
| Palle Georg Henriksen | Audit | 0 companies |
| Nete Weber | Unofficial title | 0 companies |
| Jesper Møller | Board of Directors | 0 companies |
| Vagn Egon Hansen | Board of Directors | 0 companies |
| Jørgen Lind Gregersen | Board of Directors | 0 companies |
| Birte Wolff-Sneedorff | Board of Directors | 0 companies |
| Uno Ternstrøm | Board of Directors | 0 companies |