| Revenue | DKK 181K | +15% |
| EBITDA | DKK 181K | +15% |
| Net profit | DKK 14K | +349% |
| Total assets | DKK 3,7M | +2% |
| Equity | DKK 3,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 332 | 310 | 216 | 36 | 181 | 183 | 172 | 161 | 178 | 154 | 174 | 158 | 181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 343 | 332 | 310 | 216 | 36 | 181 | 183 | 172 | 161 | 178 | 154 | 174 | 158 | 181 |
| Depreciation & amort. | -125 | -125 | -125 | -213 | -175 | -175 | -171 | -173 | -173 | -173 | -173 | -167 | -165 | -164 |
| EBIT | 218 | 207 | 185 | 3 | -139 | 6 | 12 | -1 | -12 | 5 | -19 | 7 | -7 | 17 |
| Net financials | -5 | 3 | -448 | -23 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Profit before tax | 213 | 210 | -263 | -20 | -139 | 6 | 12 | -1 | -12 | 5 | -19 | 7 | -7 | 17 |
| Tax | 53 | 33 | 43 | -1 | -31 | 1 | 5 | -0 | -3 | 1 | -4 | 1 | -2 | 4 |
| Net profit | 159 | 178 | -307 | -20 | -108 | 5 | 7 | -1 | -9 | 4 | -15 | 5 | -5 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.283 | 4.972 | 4.703 | 5.008 | 4.779 | 4.642 | 5.187 | 4.760 | 4.732 | 4.735 | 4.718 | 4.724 | 3.618 | 3.676 |
| Equity | 4.971 | 4.748 | 4.442 | 4.422 | 4.314 | 4.319 | 4.326 | 4.325 | 4.316 | 4.320 | 4.305 | 4.310 | 3.205 | 3.218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 78 | 96 | 421 | 301 | 157 | 606 | 180 | 145 | 143 | 145 | 144 | 145 | 186 |
| Total debt | 177 | 78 | 96 | 421 | 301 | 157 | 606 | 180 | 145 | 143 | 145 | 144 | 145 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 1997 | — | — |
TB Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMJ AF 1/10 1994 ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Merrild Jensen | Management | 0 companies |
| Tommy Brauner Pedersen | Founder | 0 companies |