| Revenue | DKK -34K | +25% |
| EBITDA | DKK -34K | +57% |
| Net profit | DKK 119K | +162% |
| Total assets | DKK 804K | +11% |
| Equity | DKK 764K | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -196 | -224 | -150 | -99 | -145 | -74 | -60 | -111 | -75 | -54 | -33 | -27 | -34 |
| Staff expenses | -726 | -615 | -549 | -353 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -923 | -839 | -699 | -452 | -201 | -74 | -60 | -111 | -75 | -54 | -33 | -80 | -34 |
| Depreciation & amort. | -122 | -52 | -52 | -52 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBIT | -1.045 | -891 | -751 | -504 | -203 | -76 | -62 | -113 | -77 | -56 | -35 | -82 | -36 |
| Net financials | 702 | 1.356 | -444 | -2.196 | -322 | 21 | -824 | -1.232 | -450 | 19 | -126 | -111 | 156 |
| Profit before tax | -343 | 465 | -1.195 | -2.700 | -525 | -55 | -886 | -1.345 | -527 | -37 | -162 | -193 | 120 |
| Tax | 95 | 214 | 948 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | -438 | 251 | -2.143 | -2.700 | -525 | -55 | -886 | -1.345 | -527 | -37 | -162 | -193 | 119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.556 | 14.659 | 12.838 | 10.822 | 9.498 | 5.146 | 4.285 | 3.495 | 1.897 | 1.321 | 882 | 725 | 804 |
| Equity | 9.715 | 9.465 | 8.109 | 5.312 | 4.689 | 4.536 | 4.095 | 2.652 | 1.036 | 999 | 837 | 644 | 764 |
| Long-term debt | 5.166 | 4.556 | 4.068 | 4.138 | 3.611 | 141 | 138 | 151 | 139 | 139 | 0 | 0 | 0 |
| Short-term debt | 638 | 638 | 661 | 556 | 563 | 59 | 52 | 48 | 48 | 183 | 45 | 80 | 39 |
| Total debt | 5.804 | 5.194 | 4.728 | 4.694 | 4.174 | 200 | 190 | 199 | 187 | 322 | 45 | 80 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Founder | Founder | 1991 | — | — |
IL Management | Management | 2014 | — | — |
AH Founder | Founder | 1991 | — | — |
OP Audit | Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2010 | |
| Individual | 0.0% | 0.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Grete Svarre | Founder | 0 companies |
| Ida Lykke Christensen | Management | 0 companies |
| Asbjørn Hagby | Founder | 0 companies |
| Ole Peter Nielsen | Audit | 0 companies |
| Birger Arne Jensen | Board of Directors | 0 companies |
| Michael Sørensen | Board of Directors | 0 companies |
| Hans Ib Nielsen | Board of Directors | 0 companies |
| Lars Per Christoffersen | Board of Directors | 0 companies |
| Søren Raunsø Weensgaard | Board of Directors | 0 companies |
| Benny Thorndal | Board of Directors | 0 companies |
| Tonny Brix Jørgensen | Board of Directors | 0 companies |
| Mogens Olsen | Board of Directors | 0 companies |
| Christian Riis Christensen | Board of Directors | 0 companies |