| Revenue | DKK 3,8M | +39% |
| EBITDA | DKK 1,4M | +231% |
| Net profit | DKK 1M | +233% |
| Total assets | DKK 4,4M | +22% |
| Equity | DKK 2,8M | +34% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.520 | 2.085 | 2.434 | 2.772 | 2.910 | 3.682 | 3.514 | 3.112 | 4.077 | 4.130 | 3.169 | 3.024 | 2.726 | 3.802 |
| Staff expenses | -1.970 | -1.803 | -1.869 | -2.218 | -2.325 | -2.749 | -2.699 | -2.727 | -2.856 | -2.659 | -2.099 | -1.973 | -2.309 | -2.420 |
| EBITDA | -450 | 282 | 564 | 554 | 585 | 932 | 815 | 385 | 1.221 | 1.462 | 1.049 | 1.051 | 417 | 1.382 |
| Depreciation & amort. | -34 | -66 | -56 | -86 | -61 | -171 | -101 | -126 | -129 | -156 | -128 | -26 | -43 | -48 |
| EBIT | -485 | 216 | 508 | 468 | 524 | 761 | 714 | 259 | 1.092 | 1.306 | 922 | 1.025 | 374 | 1.334 |
| Net financials | -120 | -57 | -131 | -88 | -64 | -54 | -32 | -13 | -48 | -56 | 544 | 53 | 16 | -41 |
| Profit before tax | -605 | 159 | 377 | 379 | 460 | 707 | 682 | 246 | 1.044 | 1.250 | 1.466 | 1.078 | 391 | 1.293 |
| Tax | -146 | 41 | 107 | 109 | 102 | 147 | 153 | 58 | 235 | 283 | 326 | 240 | 89 | 286 |
| Net profit | -458 | 117 | 270 | 270 | 358 | 560 | 529 | 189 | 809 | 966 | 1.140 | 838 | 302 | 1.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.803 | 2.845 | 3.045 | 3.019 | 2.895 | 3.408 | 3.637 | 3.581 | 4.122 | 3.310 | 3.350 | 3.882 | 3.577 | 4.367 |
| Equity | 880 | 997 | 1.016 | 1.017 | 1.375 | 1.585 | 1.564 | 1.253 | 1.762 | 1.728 | 1.668 | 2.106 | 2.108 | 2.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197 |
| Short-term debt | 1.924 | 1.848 | 2.029 | 2.002 | 1.050 | 1.820 | 2.059 | 2.317 | 2.356 | 1.562 | 1.677 | 1.776 | 1.469 | 1.337 |
| Total debt | 1.924 | 1.848 | 2.029 | 2.002 | 1.520 | 1.820 | 2.059 | 2.317 | 2.356 | 1.562 | 1.677 | 1.776 | 1.469 | 1.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 1993 | — | — |
GI Founder | Founder | 1993 | — | — |
DL Management | Management | 2022 | — | — |
EL Audit | Audit | 1993 | — | — |
HS Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dean Madsen Holding ApS | Company | 100.0% | 100.0% | 2026 |
J. Ekegren Holding ApS | Company | 50.0% | 50.0% | 2018 |
H. Svensson Holding ApS | Company | 50.0% | 50.0% | 2018 |
GARANT HILLERØD HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Michael Ekegren | Management | 0 companies |
| Garant I/S | Founder | 0 companies |
| Dean Lennert Madsen | Management | 0 companies |
| Erling Leth | Audit | 0 companies |
| Henrik Svensson | Management | 0 companies |