| Revenue | DKK 209K | +4% |
| EBITDA | DKK 90K | -29% |
| Net profit | DKK 64K | -36% |
| Total assets | DKK 1,2M | -4% |
| Equity | DKK 1M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 332 | 198 | 260 | 414 | 530 | 362 | 33 | -329 | 230 | 17 | 348 | 201 | 209 |
| Staff expenses | -109 | -112 | -242 | -387 | -491 | -222 | -0 | -33 | -183 | -163 | -65 | -74 | -119 |
| EBITDA | 223 | 86 | 18 | 27 | 39 | 141 | 33 | -362 | 48 | -146 | 283 | 127 | 90 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 223 | 86 | 18 | 27 | 39 | 141 | 33 | -362 | 48 | -146 | 283 | 127 | 90 |
| Net financials | 1 | -11 | -4 | -22 | -14 | -18 | -14 | -40 | -26 | -14 | -9 | 1 | -8 |
| Profit before tax | 224 | 74 | 15 | 6 | 25 | 123 | 18 | -402 | 21 | -160 | 274 | 129 | 82 |
| Tax | 56 | 19 | -3 | 2 | 6 | 41 | -15 | -88 | 5 | -35 | 61 | 29 | 18 |
| Net profit | 167 | 56 | 18 | 4 | 19 | 82 | 34 | -314 | 16 | -125 | 213 | 100 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.781 | 1.412 | 1.505 | 1.873 | 1.461 | 1.217 | 1.857 | 1.187 | 2.939 | 3.428 | 2.498 | 1.241 | 1.185 |
| Equity | 1.169 | 1.225 | 1.243 | 1.247 | 936 | 1.018 | 1.051 | 738 | 753 | 629 | 842 | 942 | 1.006 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 523 | 80 | 158 | 520 | 413 | 46 | 667 | 399 | 2.130 | 2.779 | 1.575 | 188 | 51 |
| Total debt | 523 | 80 | 158 | 520 | 413 | 46 | 667 | 399 | 2.130 | 2.779 | 1.575 | 188 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GD Founder | Founder | 2000 | — | — |
LM Founder | Founder | 2000 | — | — |
MS Management | Management | 2001 | — | — |
LM Founder | Founder | 2000 | — | — |
FK Founder | Founder | 2000 | — | — |
NB Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Georg Dam Nielsen | Founder | 0 companies |
| Lars Møller | Founder | 0 companies |
| Morten Stobbe | Management | 0 companies |
| Leo Munk | Founder | 0 companies |
| Finn Kjær Lauritsen | Founder | 0 companies |
| Nick Bjørn Andersen | Management | 0 companies |
| Pernille Nøddekær | Board of Directors | 0 companies |