| Revenue | DKK 13,6M | +29% |
| EBITDA | DKK 3,4M | +2484% |
| Net profit | DKK 2,5M | +594% |
| Total assets | DKK 10,8M | +19% |
| Equity | DKK 3,3M | +306% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.127 | 8.198 | 8.847 | 8.491 | 9.568 | 4.903 | 10.930 | 11.341 | 12.279 | 13.025 | 12.628 | 12.113 | 11.989 | 10.535 | 13.593 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -2.940 | -8.559 | -9.033 | -9.222 | -10.572 | -0 | -10.793 | -10.764 | -10.403 | -10.185 |
| EBITDA | 820 | -573 | 551 | 1.154 | 1.627 | 593 | 2.134 | 1.723 | 2.425 | 2.237 | 2.358 | 1.300 | -975 | 132 | 3.408 |
| Depreciation & amort. | -449 | -219 | -150 | -213 | -197 | -105 | -216 | -190 | -192 | -133 | -0 | -68 | -83 | -80 | -95 |
| EBIT | 371 | -792 | 401 | 941 | 1.430 | 488 | 1.918 | 1.533 | 2.232 | 2.104 | 2.358 | 1.232 | -1.057 | 51 | 3.313 |
| Net financials | -320 | -426 | -460 | -402 | -401 | -180 | -320 | -284 | -263 | -204 | -225 | -234 | -2.037 | -644 | -190 |
| Profit before tax | 51 | -1.218 | -59 | 539 | 1.030 | 338 | 1.598 | 1.249 | 1.969 | 1.900 | 2.133 | 998 | -3.094 | -593 | 3.123 |
| Tax | 22 | -230 | -2 | 131 | 240 | 84 | 368 | 292 | 449 | 434 | 452 | 232 | -282 | -90 | 639 |
| Net profit | 29 | -988 | -57 | 408 | 790 | 254 | 1.230 | 957 | 1.520 | 1.467 | 1.682 | 765 | -2.812 | -503 | 2.484 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.770 | 10.038 | 10.688 | 10.478 | 11.693 | 10.274 | 12.402 | 9.883 | 10.312 | 9.685 | 13.265 | 10.688 | 13.891 | 9.004 | 10.751 |
| Equity | 2.576 | 1.088 | 1.031 | 1.439 | 1.729 | 1.232 | 2.212 | 1.969 | 2.539 | 2.206 | 3.887 | 4.653 | 1.316 | 813 | 3.297 |
| Long-term debt | 96 | 0 | 140 | 77 | 817 | 640 | 320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.098 | 8.949 | 9.517 | 8.962 | 9.147 | 8.402 | 9.869 | 7.914 | 7.773 | 7.479 | 9.377 | 6.036 | 12.575 | 8.191 | 7.455 |
| Total debt | 8.194 | 8.949 | 9.656 | 9.039 | 9.965 | 9.042 | 10.189 | 7.914 | 7.773 | 7.479 | 9.377 | 6.036 | 12.575 | 8.191 | 7.455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
PB Management | Management | 1997 | — | — |
EG Management | Management | 1997 | — | — |
HA Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GJESTEN ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Poul Bastholm Nørgaard | Management | 0 companies |
| Erling Gjesten | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |