| Revenue | DKK 413K | +30% |
| EBITDA | DKK 46K | +127% |
| Net profit | DKK -45K | +79% |
| Total assets | DKK 262K | -55% |
| Equity | DKK -67K | -196% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 453 | 651 | 528 | 597 | 513 | 415 | 513 | 745 | 554 | 765 | 670 | 317 | 413 |
| Staff expenses | -444 | -433 | -388 | -570 | -570 | -406 | -374 | -515 | -417 | -689 | -718 | -487 | -367 |
| EBITDA | -38 | 165 | 83 | 91 | 83 | 9 | 139 | 230 | 136 | 76 | -49 | -170 | 46 |
| Depreciation & amort. | -0 | -0 | -0 | 31 | -30 | -47 | -41 | -62 | -50 | -67 | -46 | -24 | -58 |
| EBIT | -38 | 165 | 83 | 59 | 53 | -38 | 98 | 167 | 87 | 10 | -95 | -194 | -12 |
| Net financials | -42 | -43 | -29 | -11 | -17 | -14 | -17 | -8 | -6 | -4 | -10 | -23 | -32 |
| Profit before tax | -79 | 122 | 55 | 48 | 37 | -52 | 81 | 160 | 81 | 6 | -105 | -217 | -45 |
| Tax | -18 | 30 | 19 | 11 | 9 | -11 | 19 | 36 | 18 | 12 | 1 | -0 | -0 |
| Net profit | -61 | 92 | 36 | 37 | 28 | -41 | 62 | 124 | 63 | -6 | -105 | -217 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 321 | 393 | 249 | 243 | 297 | 325 | 446 | 580 | 616 | 761 | 496 | 582 | 262 |
| Equity | — | -2 | 33 | 70 | 98 | 57 | 119 | 243 | 306 | 300 | 194 | -23 | -67 |
| Long-term debt | 117 | 75 | 54 | 0 | 0 | 0 | 122 | 98 | 73 | 197 | 144 | 65 | 38 |
| Short-term debt | 299 | 320 | 162 | 173 | 199 | 267 | 205 | 230 | 228 | 265 | 157 | 540 | 292 |
| Total debt | 416 | 395 | 216 | 173 | 199 | 267 | 327 | 329 | 302 | 462 | 302 | 605 | 330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GÞ Management | Management | 2002 | — | — |
HK Founder | Founder | 2000 | — | — |
KR Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Þor Nielsen | Management | 0 companies |
| Henrik Kastenskov | Founder | 0 companies |
| Kurt Rindom | Audit | 0 companies |