| Revenue | DKK -21K | -30% |
| EBITDA | DKK -21K | +30% |
| Net profit | DKK 125K | -83% |
| Total assets | DKK 5,8M | +0% |
| Equity | DKK 5,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -63 | — | — | -16 | — | -6 | -13 | -23 | -17 | -18 | -17 | -30 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -61 | -45 | -226 | -25 | -16 | 2 | -6 | -13 | -23 | -17 | -18 | -17 | -30 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -61 | -45 | -226 | -25 | -16 | 2 | -6 | -13 | -23 | -17 | -18 | -17 | -30 | -21 |
| Net financials | 238 | 324 | -41 | 54 | 7 | 111 | -68 | 119 | 459 | 532 | 526 | 970 | 994 | 181 |
| Profit before tax | 209 | 279 | -65 | 29 | -9 | 112 | -74 | 106 | 436 | 515 | 508 | 953 | 965 | 160 |
| Tax | 45 | 56 | 47 | 11 | -1 | 13 | -8 | 65 | 28 | 125 | 112 | 210 | 213 | 36 |
| Net profit | 164 | 223 | -112 | 18 | -8 | 99 | -66 | 41 | 408 | 390 | 396 | 743 | 752 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.074 | 6.992 | 5.370 | 5.124 | 5.025 | 5.020 | 4.864 | 4.813 | 5.218 | 5.707 | 5.212 | 6.132 | 5.769 | 5.758 |
| Equity | 6.693 | 5.416 | 5.104 | 5.021 | 4.921 | 5.020 | 4.860 | 4.805 | 5.203 | 5.584 | 4.981 | 5.714 | 5.266 | 5.391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 123 | 170 | 0 |
| Short-term debt | 381 | 1.576 | 266 | 103 | 105 | 0 | 4 | 8 | 15 | 15 | 15 | 15 | 15 | 15 |
| Total debt | 381 | 1.576 | 266 | 103 | 105 | 0 | 4 | 8 | 15 | 15 | 25 | 138 | 185 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Gunner Smith | Founder | 0 companies |