| Revenue | DKK 17,5M | +14% |
| EBITDA | DKK 4,1M | +35% |
| Net profit | DKK 3,2M | +69% |
| Total assets | DKK 29,9M | +21% |
| Equity | DKK 7,6M | +22% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.766 | 3.656 | 5.002 | 6.082 | 7.125 | 7.227 | 8.716 | 8.820 | 11.249 | 19.115 | 18.892 | 17.884 | 15.304 | 17.462 |
| Staff expenses | -3.162 | -3.324 | -3.571 | -3.887 | -4.154 | -4.485 | -4.946 | -5.720 | -6.507 | -8.772 | -11.001 | -12.854 | -12.295 | -13.390 |
| EBITDA | 1.604 | 332 | 1.430 | 2.195 | 2.970 | 2.742 | 3.770 | 3.100 | 4.728 | 10.343 | 7.643 | 4.953 | 3.009 | 4.072 |
| Depreciation & amort. | -100 | -146 | -112 | -251 | -306 | -202 | -97 | -299 | -406 | -427 | -401 | -521 | -547 | -477 |
| EBIT | 1.503 | 186 | 1.319 | 1.944 | 2.664 | 2.540 | 3.673 | 2.801 | 4.322 | 9.916 | 7.242 | 4.432 | 2.463 | 3.594 |
| Net financials | -46 | -59 | -36 | -71 | -86 | -34 | 33 | -50 | -126 | -21 | -128 | -99 | -46 | 479 |
| Profit before tax | 1.458 | 128 | 1.283 | 1.872 | 2.578 | 2.506 | 3.706 | 2.751 | 4.196 | 9.895 | 7.114 | 4.332 | 2.417 | 4.074 |
| Tax | 373 | 31 | 313 | 446 | 590 | 575 | 832 | 615 | 932 | 2.184 | 1.572 | 954 | 540 | 908 |
| Net profit | 1.085 | 97 | 970 | 1.426 | 1.989 | 1.931 | 2.875 | 2.136 | 3.264 | 7.712 | 5.542 | 3.378 | 1.876 | 3.166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.261 | 7.066 | 5.819 | 9.812 | 10.180 | 9.578 | 12.604 | 13.625 | 19.340 | 24.947 | 22.641 | 20.025 | 24.697 | 29.923 |
| Equity | 1.668 | 1.765 | 1.835 | 2.261 | 4.250 | 4.381 | 5.456 | 4.592 | 5.956 | 10.667 | 8.509 | 7.769 | 6.245 | 7.610 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.534 | 5.210 | 3.863 | 7.455 | 5.881 | 5.183 | 7.148 | 8.947 | 13.234 | 14.055 | 13.840 | 11.776 | 18.059 | 21.012 |
| Total debt | 3.534 | 5.210 | 3.863 | 7.455 | 5.881 | 5.183 | 7.148 | 8.947 | 13.234 | 14.055 | 13.840 | 11.776 | 18.059 | 21.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2011 | — | — |
SH Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Garde Hvalsøe Holding A/S | Company | 100.0% | 100.0% | 2018 |
W.A.L.L. INVEST ApS | Company | 50.0% | 50.0% | 2014 |
JAERIM INVEST A/S | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lundh Aagaard | Management | 0 companies |
| Søren Hvalsøe Garde | Management | 0 companies |
| John Monrad Aagaard | Chairman | 0 companies |
| Bent Lykke | Board of Directors | 0 companies |
| Lars Kruse Thomsen | Board of Directors | 0 companies |
| Andre Michael Kowalczyk | Board of Directors | 0 companies |
| Kaja Wiegand Møller | Chairman | 0 companies |
| Jesper Wærum Schreiber | Board of Directors | 0 companies |
| Michael Koch Hansen | Board of Directors | 0 companies |
| Preben Bailey | Board of Directors | 0 companies |
| Mads Emil Garde | Board of Directors | 0 companies |
| Michael Christian Knudsen | Board of Directors | 0 companies |
| Malene Gybel | Board of Directors | 0 companies |
| Rita Vibild | Board of Directors | 0 companies |
| Mikael Fonager Bering | Chairman | 0 companies |