| Revenue | DKK 11,7M | +14% |
| EBITDA | DKK 1,8M | +312% |
| Net profit | DKK 1,2M | +700% |
| Total assets | DKK 7M | +48% |
| Equity | DKK 2,1M | +124% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -873 | — | — | — | 2.955 | 3.592 | 5.624 | 6.849 | 7.793 | 11.009 | 10.477 | 8.553 | 10.267 | 11.664 |
| Staff expenses | -473 | -0 | -0 | -0 | -2.369 | -3.508 | -4.875 | -5.999 | -6.630 | -8.489 | -9.534 | -8.639 | -9.379 | -9.827 |
| EBITDA | -168 | 0 | 0 | 0 | 549 | 84 | 749 | 810 | 1.163 | 2.520 | 943 | -86 | 446 | 1.837 |
| Depreciation & amort. | -116 | -0 | -0 | -0 | -116 | -122 | -137 | -188 | -175 | -154 | -112 | -113 | -172 | -170 |
| EBIT | -284 | 0 | 0 | 0 | 433 | -38 | 612 | 622 | 988 | 2.366 | 831 | -199 | 275 | 1.668 |
| Net financials | -15 | 0 | 0 | 0 | -18 | -22 | -19 | -31 | -35 | -26 | -45 | -127 | -85 | -157 |
| Profit before tax | -269 | 0 | 0 | 0 | 415 | -60 | 594 | 593 | 960 | 2.340 | 786 | -326 | 189 | 1.511 |
| Tax | -69 | -0 | -0 | -0 | 93 | -10 | 134 | 134 | 213 | 516 | 176 | -70 | 43 | 340 |
| Net profit | -200 | 0 | 0 | 0 | 322 | -50 | 460 | 459 | 747 | 1.823 | 610 | -257 | 146 | 1.171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.006 | 0 | 0 | 0 | 2.041 | 2.339 | 2.794 | 3.402 | 4.451 | 6.586 | 4.348 | 4.351 | 4.693 | 6.953 |
| Equity | 426 | 0 | 0 | 0 | 1.251 | 802 | 1.262 | 1.471 | 1.968 | 3.448 | 2.558 | 802 | 948 | 2.119 |
| Long-term debt | -314 | 0 | 0 | 0 | 56 | 44 | 0 | 0 | 170 | 0 | 0 | 1.206 | 1.106 | 996 |
| Short-term debt | -251 | 0 | 0 | 0 | 703 | 1.473 | 1.519 | 1.917 | 2.302 | 3.103 | 1.785 | 2.343 | 2.639 | 3.786 |
| Total debt | -565 | 0 | 0 | 0 | 759 | 1.517 | 1.519 | 1.917 | 2.472 | 3.103 | 1.785 | 3.549 | 3.745 | 4.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Founder | Founder | 1998 | — | — |
HA | Audit | 1998 | — | — |
GB Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G. Boas Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Trøigaard | Founder | 0 companies |
| Henrik Ardal Andersen | Audit | 0 companies |
| Georg Boas | Management | 0 companies |