| Revenue | DKK 6M | -6% |
| EBITDA | DKK 2,8M | -5% |
| Net profit | DKK 2M | -13% |
| Total assets | DKK 7,8M | -14% |
| Equity | DKK 6,2M | -14% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.764 | 4.586 | 3.758 | 4.309 | 4.750 | 6.204 | 5.721 | 7.025 | 8.125 | 8.668 | 6.238 | 4.931 | 6.376 | 6.025 |
| Staff expenses | -2.887 | -2.869 | -2.711 | -2.534 | -2.581 | -3.023 | -2.799 | -3.356 | -3.520 | -3.365 | -3.202 | -3.067 | -3.397 | -3.201 |
| EBITDA | 1.877 | 1.717 | 1.047 | 1.776 | 2.169 | 3.181 | 2.921 | 3.670 | 4.605 | 5.303 | 3.036 | 1.864 | 2.979 | 2.823 |
| Depreciation & amort. | 510 | -468 | -538 | -485 | -490 | -352 | -326 | -385 | -429 | -319 | -257 | -254 | -202 | -257 |
| EBIT | 1.366 | 1.249 | 509 | 1.291 | 1.679 | 2.829 | 2.596 | 3.285 | 4.176 | 4.985 | 2.779 | 1.610 | 2.777 | 2.567 |
| Net financials | 339 | 245 | 220 | 238 | 261 | 294 | -2 | 437 | 397 | 357 | 48 | 165 | 191 | 23 |
| Profit before tax | 1.705 | 1.494 | 728 | 1.529 | 1.940 | 3.124 | 2.594 | 3.721 | 4.573 | 5.342 | 2.827 | 1.775 | 2.968 | 2.590 |
| Tax | 435 | 380 | 161 | 361 | 430 | 689 | 578 | 824 | 1.019 | 1.178 | 628 | 391 | 657 | 572 |
| Net profit | 1.270 | 1.114 | 567 | 1.168 | 1.510 | 2.434 | 2.016 | 2.897 | 3.554 | 4.164 | 2.199 | 1.384 | 2.311 | 2.018 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.148 | 8.430 | 8.683 | 9.057 | 10.034 | 11.707 | 12.138 | 14.411 | 13.691 | 12.655 | 8.722 | 7.584 | 9.076 | 7.786 |
| Equity | 6.481 | 6.594 | 6.512 | 7.330 | 8.141 | 9.575 | 10.391 | 12.288 | 10.842 | 10.006 | 7.205 | 6.389 | 7.200 | 6.218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.534 | 1.704 | 1.978 | 1.493 | 1.624 | 1.832 | 1.431 | 1.810 | 2.542 | 2.344 | 1.185 | 887 | 1.507 | 1.173 |
| Total debt | 1.534 | 1.704 | 1.978 | 1.493 | 1.624 | 1.832 | 1.431 | 1.810 | 2.542 | 2.344 | 1.185 | 887 | 1.507 | 1.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2005 | — | — |
PG Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G9 HOLDING ApS | Company | 66.7% | 66.7% | 2024 |
G92 Holding ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bisgaard Jensen | Management | 0 companies |
| Per Greve | Founder | 0 companies |