| Revenue | DKK 0 | — |
| EBITDA | DKK -82K | +60% |
| Net profit | DKK 5,7M | -62% |
| Total assets | DKK 115,5M | +2% |
| Equity | DKK 113,5M | +4% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -2.211 | 792 | 5.897 | 2.758 | -32 | -42 | -1.579 | 573 | -63 | -119 | -313 | -32 | -205 | -82 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -2.211 | 792 | 5.897 | 2.758 | -32 | -42 | -1.579 | 573 | -63 | -119 | -313 | -32 | -205 | -82 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -589 | 1.506 | 7.422 | 3.703 | 812 | 1.294 | 2.586 | 12.413 | 9.098 | 11.861 | 11.353 | 15.127 | 15.741 | 5.570 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -614 | 1.478 | 7.387 | 3.665 | 780 | 1.252 | 1.006 | 12.985 | 9.035 | 11.743 | 11.040 | 15.096 | 15.536 | 5.487 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 393 | 164 | 356 | 228 | 133 | 213 | -215 | 323 | 183 | 342 | 156 | 688 | 504 | -203 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -1.007 | 1.314 | 7.031 | 3.438 | 647 | 1.039 | 1.221 | 12.662 | 8.852 | 11.401 | 10.884 | 14.408 | 15.032 | 5.691 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.220 | 36.333 | 45.879 | 46.051 | 44.679 | 44.695 | 45.722 | 56.709 | 63.901 | 71.670 | 81.715 | 98.228 | 113.652 | 115.473 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 35.208 | 34.921 | 38.198 | 41.146 | 41.716 | 42.720 | 44.030 | 52.720 | 61.040 | 70.817 | 81.147 | 94.661 | 108.831 | 113.546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.403 | 1.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.833 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 1.412 | 5.279 | 3.726 | 2.963 | 1.975 | 1.692 | 3.989 | 2.861 | 853 | 568 | 3.567 | 4.821 | 94 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 1.412 | 7.682 | 4.904 | 2.963 | 1.975 | 1.692 | 3.989 | 2.861 | 853 | 568 | 3.567 | 4.821 | 1.927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK Founder | Founder | 1999 | — | — |
AL Founder | Founder | 1999 | — | — |
PF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 10.0% | 2024 | |
| Individual | 20.0% | 10.0% | 2024 | |
| Individual | 20.0% | 10.0% | 2024 | |
| Individual | 20.0% | 50.0% | 2024 | |
| Individual | 20.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Grethe Kjær Thisgaard | Founder | 0 companies |
| Agner Laursen Thisgaard | Founder | 0 companies |
| Peter Flø Pedersen | Management | 0 companies |