| Revenue | DKK 477K | -10% |
| EBITDA | DKK -269K | +32% |
| Net profit | DKK 32K | +84% |
| Total assets | DKK 4,4M | -8% |
| Equity | DKK 3,3M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.239 | 4.118 | 4.117 | 4.260 | 4.523 | 4.944 | 5.118 | 5.196 | 5.496 | 8.031 | 573 | 532 | 477 |
| Staff expenses | -3.727 | -3.868 | -3.805 | -4.022 | -4.340 | -4.729 | -4.784 | -4.928 | -5.057 | -4.000 | -663 | -886 | -746 |
| EBITDA | 513 | 249 | 313 | 238 | 183 | 216 | 334 | 267 | 440 | 4.031 | -90 | -396 | -269 |
| Depreciation & amort. | -53 | -59 | -58 | -58 | -73 | -43 | -50 | -80 | -15 | -161 | -54 | -43 | -43 |
| EBIT | 460 | 191 | 255 | 180 | 109 | 173 | 283 | 188 | 425 | 3.870 | -144 | -439 | -312 |
| Net financials | -6 | 8 | 31 | 45 | 65 | 46 | 32 | 48 | 53 | 151 | -445 | 423 | 340 |
| Profit before tax | 453 | 198 | 286 | 225 | 174 | 218 | 315 | 236 | 477 | 4.021 | -589 | -16 | 28 |
| Tax | 75 | -12 | 12 | -7 | -27 | -34 | 28 | 113 | 106 | 821 | -33 | -34 | -4 |
| Net profit | 378 | 211 | 274 | 232 | 201 | 252 | 286 | 123 | 371 | 3.200 | -556 | 17 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.725 | 2.597 | 3.537 | 4.346 | 4.006 | 3.324 | 4.716 | 5.289 | 4.797 | 6.550 | 4.382 | 4.731 | 4.356 |
| Equity | 1.295 | 1.306 | 1.579 | 1.811 | 2.012 | 1.064 | 1.351 | 1.473 | 644 | 3.845 | 3.288 | 3.306 | 3.338 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.363 | 1.237 | 1.898 | 2.482 | 1.944 | 2.228 | 3.320 | 3.732 | 4.051 | 2.686 | 1.094 | 1.425 | 1.018 |
| Total debt | 1.363 | 1.237 | 1.898 | 2.482 | 1.944 | 2.228 | 3.320 | 3.732 | 4.051 | 2.686 | 1.094 | 1.425 | 1.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT | Audit | 2003 | — | — |
AD Management | Management | 2021 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GISMO HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Tvedegaard Madsen | Audit | 0 companies |
| Andreas Dambo Christensen | Management | 0 companies |
| Kim Andkjær Christensen | Chief Executive Officer | 0 companies |
| Klaus Bach Jensen | Board of Directors | 0 companies |