| Revenue | DKK 26,2M | -4% |
| EBITDA | DKK 503K | -87% |
| Net profit | DKK 221K | -64% |
| Total assets | DKK 82,2M | +32% |
| Equity | DKK 18,7M | -7% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.276 | 11.461 | 10.913 | 9.918 | 10.219 | 15.775 | 18.491 | 18.490 | 23.169 | 30.242 | 34.451 | 27.540 | 27.344 | 26.155 |
| Staff expenses | -6.793 | -7.299 | -8.205 | -7.595 | -7.806 | -10.788 | -15.469 | -16.882 | -18.875 | -19.088 | -21.857 | -24.789 | -23.493 | -25.652 |
| EBITDA | 3.483 | 4.162 | 2.708 | 2.373 | 2.413 | 4.987 | 3.022 | 1.482 | 4.294 | 11.154 | 12.594 | 2.751 | 3.762 | 503 |
| Depreciation & amort. | 2.652 | 1.737 | 976 | 25 | -43 | -167 | -263 | -429 | -268 | -609 | -171 | -339 | -630 | -660 |
| EBIT | 831 | 2.426 | 1.731 | 2.348 | 2.370 | 4.820 | 2.760 | 1.053 | 4.026 | 10.545 | 12.424 | 2.412 | 3.132 | -157 |
| Net financials | 4 | -422 | -825 | -1.576 | -359 | -838 | 25 | 1.285 | -2.073 | 280 | 4.495 | -1.619 | -2.358 | 406 |
| Profit before tax | 834 | 2.004 | 906 | 772 | 2.011 | 3.982 | 2.785 | 2.338 | 1.953 | 10.825 | 16.919 | 792 | 773 | 248 |
| Tax | 348 | 998 | 679 | -104 | 396 | 927 | 1.018 | 498 | 303 | 2.908 | 4.002 | -82 | 166 | 27 |
| Net profit | 486 | 1.005 | 226 | 875 | 1.615 | 3.054 | 1.766 | 1.840 | 1.650 | 7.917 | 12.917 | 874 | 607 | 221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.385 | 21.281 | 24.132 | 27.085 | 23.005 | 20.972 | 31.216 | 36.086 | 27.440 | 52.917 | 76.674 | 79.860 | 62.345 | 82.179 |
| Equity | 7.571 | 8.706 | 8.730 | 9.491 | 11.303 | 13.277 | 13.819 | 15.160 | 15.019 | 24.862 | 29.198 | 19.079 | 20.207 | 18.749 |
| Long-term debt | 0 | 0 | 0 | 237 | 153 | 0 | 0 | 0 | 0 | 0 | 19.742 | 12.350 | 8.950 | 5.550 |
| Short-term debt | 13.623 | 12.574 | 15.402 | 17.139 | 11.542 | 7.695 | 16.994 | 20.725 | 12.421 | 27.800 | 27.061 | 48.431 | 33.188 | 57.880 |
| Total debt | 13.623 | 12.574 | 15.402 | 17.376 | 11.695 | 7.695 | 16.994 | 20.725 | 12.421 | 27.800 | 46.803 | 60.781 | 42.138 | 63.430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
JU Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D1 HOLDING ApS | Company | 66.7% | 66.7% | 2021 |
TGF Holding ApS | Company | 25.0% | 25.0% | 2024 |
JØM ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Balle | Audit | 0 companies |
| Jens Ulrik Engelund Holm | Chief Executive Officer | 0 companies |
| Thomas Gammelgaard Frederiksen | Chief Executive Officer | 0 companies |
| Charlotte Galsgaard | Chairman | 0 companies |
| Sven Gert Hougaard | Board of Directors | 0 companies |
| Guðný Ingadóttir | Board of Directors | 0 companies |
| Annette Pia Brøndholt Sørensen | Chairman | 0 companies |
| Peter Julius Nemeth Galsgaard | Board of Directors | 0 companies |
| Julius Nemeth Galsgaard | Board of Directors | 0 companies |
| Erik Galsgaard | Chairman | 0 companies |
| Jens Østergaard Madsen | Board of Directors | 0 companies |