| Revenue | DKK 390K | -4% |
| EBITDA | DKK 261K | -5% |
| Net profit | DKK 137K | +91% |
| Total assets | DKK 4,8M | +2% |
| Equity | DKK 386K | +55% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 776 | 780 | 855 | 1.136 | 807 | 651 | 384 | 402 | 377 | 614 | 583 | 447 | 407 | 390 |
| Staff expenses | -105 | -170 | -143 | -265 | -238 | -212 | -131 | -130 | -105 | -120 | -164 | -137 | -133 | -129 |
| EBITDA | 672 | 610 | 712 | 871 | 568 | 439 | 253 | 271 | 272 | 495 | 419 | 310 | 274 | 261 |
| Depreciation & amort. | -140 | -121 | -141 | -118 | -82 | -33 | -49 | -47 | -41 | -50 | -36 | -0 | -0 | -0 |
| EBIT | 532 | 489 | 571 | 753 | 486 | 406 | 204 | 224 | 230 | 445 | 383 | 310 | 274 | 261 |
| Net financials | -413 | -371 | -417 | -414 | -383 | -377 | -204 | -204 | -224 | -317 | -318 | -250 | -182 | -124 |
| Profit before tax | 119 | 118 | 154 | 339 | 103 | 29 | -1 | 20 | 7 | 128 | 65 | 60 | 92 | 137 |
| Tax | 31 | 66 | 24 | 95 | 34 | -8 | -1 | -11 | 2 | 28 | 63 | 24 | 20 | -0 |
| Net profit | 88 | 52 | 130 | 244 | 69 | 37 | 1 | 31 | 5 | 100 | 3 | 35 | 72 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.557 | 5.642 | 7.395 | 6.369 | 5.798 | 5.372 | 4.954 | 5.105 | 5.129 | 5.082 | 4.658 | 4.280 | 4.692 | 4.807 |
| Equity | -1.531 | -1.478 | -1.348 | -1.104 | -1.035 | -998 | -997 | -966 | 39 | 139 | 142 | 177 | 249 | 386 |
| Long-term debt | 1.800 | 1.800 | 1.400 | 4.547 | 4.398 | 4.774 | 4.561 | 4.361 | 2.862 | 2.745 | 2.751 | 2.800 | 1.200 | 1.200 |
| Short-term debt | 6.287 | 5.321 | 7.343 | 2.926 | 2.435 | 1.596 | 1.390 | 1.710 | 2.228 | 2.198 | 1.765 | 1.302 | 3.243 | 3.221 |
| Total debt | 8.087 | 7.121 | 8.743 | 7.473 | 6.833 | 6.370 | 5.951 | 6.071 | 5.089 | 4.943 | 4.517 | 4.102 | 4.443 | 4.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
HS Management | Management | 1996 | — | — |
MG Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GJERDING & KLITGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| PETER HVIID STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Henrik Stjerne Klitgaard | Management | 0 companies |
| Michael Gjerding | Management | 0 companies |
| Flemming Hartig | Chairman | 0 companies |
| Peter Gjerding | Board of Directors | 0 companies |