| Revenue | DKK 151,3M | +15% |
| EBITDA | DKK 10M | -13% |
| Net profit | DKK 4,5M | +23% |
| Total assets | DKK 80,6M | -8% |
| Equity | DKK 24,9M | +22% |
| Employees | 280 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44.142 | 49.513 | 50.336 | 50.504 | 61.136 | 57.502 | 83.908 | 87.918 | 89.531 | 97.563 | 112.325 | 131.623 | 151.339 |
| Staff expenses | -45.142 | -48.028 | -50.052 | -54.101 | -62.447 | -71.558 | -82.640 | -79.993 | -84.996 | -90.065 | -105.267 | -120.115 | -141.326 |
| EBITDA | -1.084 | 1.502 | 284 | -3.597 | -1.311 | -14.056 | 1.268 | 7.925 | 4.535 | 7.413 | 7.058 | 11.508 | 10.013 |
| Depreciation & amort. | -4.757 | -4.672 | -4.874 | -4.644 | -5.515 | -5.084 | -5.499 | -3.953 | -3.704 | -4.146 | -4.103 | -7.969 | -5.873 |
| EBIT | -5.841 | -3.170 | -4.590 | -8.241 | -6.826 | -19.140 | -4.231 | 3.972 | 831 | 3.267 | 2.955 | 3.539 | 4.140 |
| Net financials | -662 | -300 | -32 | -2 | 11 | -293 | -119 | -411 | -185 | -206 | -291 | -1.574 | -1.645 |
| Profit before tax | -6.503 | -3.470 | -4.622 | -8.243 | -6.815 | -19.475 | -4.380 | 3.523 | 646 | 3.061 | 2.664 | 1.965 | 2.495 |
| Tax | -138 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.600 | -0 | -1.700 | -2.028 |
| Net profit | -6.365 | -3.417 | -4.622 | -8.243 | -6.815 | -19.475 | -4.380 | 3.523 | 646 | 4.661 | 2.664 | 3.665 | 4.523 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.704 | 32.799 | 29.434 | 27.796 | 25.805 | 37.572 | 41.771 | 38.591 | 40.907 | 44.446 | 78.696 | 87.945 | 80.623 |
| Equity | 5.798 | 19.881 | 15.259 | 7.016 | 201 | 9.627 | 5.246 | 8.769 | 9.415 | 14.076 | 16.740 | 20.408 | 24.931 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.108 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 32.906 | 12.918 | 14.175 | 20.780 | 25.604 | 27.945 | 36.525 | 28.714 | 31.492 | 30.370 | 61.956 | 67.537 | 55.692 |
| Total debt | 32.906 | 12.918 | 14.175 | 20.780 | 25.604 | 27.945 | 36.525 | 29.822 | 31.492 | 30.370 | 61.956 | 67.537 | 55.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
OM Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GI Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Arthur Andersen | Audit | 0 companies |
| Ole Michael Meyer | Chief Executive Officer | 0 companies |
| Mads Søgaard | Chief Executive Officer | 0 companies |
| Grethe Ingolf Garchial | Founder | 0 companies |
| Franciscus Henrius Johannes Adrianus van Haaren | Board of Directors | 0 companies |
| Gary Lubner | Board of Directors | 0 companies |
| David Meller | Board of Directors | 0 companies |
| Lars Juhl Jensen | Board of Directors | 0 companies |
| Poul Ladefoged | Chairman | 0 companies |
| Jan-Eric Erichsen | Board of Directors | 0 companies |
| Manfred Louis Shakinovsky | Board of Directors | 0 companies |
| Carina Bukkehave | Chairman | 0 companies |
| Peter Hitchen Banks | Board of Directors | 0 companies |
| Lars Mørkøv Harding Kristiansen | Board of Directors | 0 companies |
| Rudolf Emiel Jozef Haesen | Board of Directors | 0 companies |
| Bruno Wanner | Board of Directors | 0 companies |
| Nigel Jeremy Doggett | Chairman | 0 companies |
| Mogens Ingolf Bjærre | Board of Directors | 0 companies |