| Revenue | DKK 11,7M | +9% |
| EBITDA | DKK 17,8M | +14% |
| Net profit | DKK 10,5M | +15% |
| Total assets | DKK 360,4M | +2% |
| Equity | DKK 114,5M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.274 | 10.205 | 11.286 | 11.531 | 11.747 | 12.050 | 12.435 | 12.719 | 13.042 | 9.969 | 10.020 | 10.057 | 10.785 | 11.704 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -594 | -618 | -1.479 | -1.016 | -952 | -982 | -932 | -971 | -1.012 |
| EBITDA | 5.213 | 14.544 | 13.636 | 15.672 | 12.127 | 10.097 | 56.846 | 33.014 | 21.152 | 25.980 | -5.659 | -4.431 | 15.628 | 17.822 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.213 | 14.544 | 13.636 | 15.672 | 12.127 | 10.097 | 56.815 | 33.014 | 21.152 | 25.980 | -5.659 | -4.431 | 15.628 | 17.822 |
| Net financials | -1.892 | -3.523 | -3.819 | -4.127 | -3.814 | -3.472 | -3.744 | -9.965 | -3.597 | -4.202 | -4.302 | -4.279 | -4.251 | -4.676 |
| Profit before tax | 3.321 | 11.020 | 9.817 | 11.545 | 8.313 | 6.626 | 53.071 | 23.049 | 17.555 | 21.778 | -9.961 | -8.711 | 11.377 | 13.145 |
| Tax | -0 | 3 | 1.943 | 2.188 | 1.638 | 1.255 | 11.370 | 5.072 | 3.862 | 4.791 | -3.188 | -2.174 | 2.228 | 2.617 |
| Net profit | 3.321 | 11.018 | 7.874 | 9.357 | 6.675 | 5.370 | 41.701 | 17.978 | 13.693 | 16.987 | -6.773 | -6.537 | 9.149 | 10.528 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147.061 | 188.610 | 204.362 | 207.691 | 212.679 | 217.701 | 262.588 | 290.692 | 301.425 | 356.253 | 349.815 | 334.420 | 352.745 | 360.397 |
| Equity | 28.892 | 39.909 | 48.494 | 57.850 | 65.663 | 71.821 | 113.894 | 78.277 | 86.582 | 105.080 | 104.608 | 96.132 | 104.285 | 114.484 |
| Long-term debt | 97.369 | 133.574 | 136.176 | 130.898 | 126.298 | 124.121 | 125.152 | 187.834 | 185.859 | 216.389 | 213.408 | 210.152 | 216.271 | 212.762 |
| Short-term debt | 20.800 | 15.126 | 19.693 | 18.943 | 20.194 | 19.485 | 9.793 | 6.210 | 7.001 | 7.583 | 6.141 | 5.198 | 8.027 | 7.696 |
| Total debt | 118.169 | 148.700 | 155.868 | 149.841 | 146.491 | 143.606 | 134.946 | 194.044 | 192.860 | 223.972 | 219.549 | 215.350 | 224.298 | 220.458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2018 | — | — |
OH Founder | Founder | 2000 | — | — |
NJ Founder | Founder | 2000 | — | — |
LH Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dangroup Invest RE ApS | Company | 100.0% | 100.0% | 2018 |
Ejd. HH & JN A/S | Company | 25.0% | 25.0% | 2017 |
GAMIN ApS | Company | 66.7% | 66.7% | 2010 |
HJN INVEST ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bender Bendixen | Management | 0 companies |
| Ole Hansen | Founder | 0 companies |
| Niels Jørgen Andersen | Founder | 0 companies |
| Lars Højmark Olsen | Founder | 0 companies |
| Birgitte Müller Bonnesen | Board of Directors | 0 companies |
| Ole Steen Nielsen | Board of Directors | 0 companies |
| Edvard Per Erik Svehag | Chairman | 0 companies |
| Jimmy Nyland Andersen | Board of Directors | 0 companies |
| Jørn Uffe Bonnesen | Chairman | 0 companies |
| Søren Pedersen | Board of Directors | 0 companies |