| Revenue | DKK 3,2M | +49% |
| EBITDA | DKK 1,5M | +73% |
| Net profit | DKK 1,1M | +187% |
| Total assets | DKK 4,2M | +33% |
| Equity | DKK 3,6M | +46% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.349 | 553 | 443 | 486 | 795 | 652 | 601 | 914 | 695 | 1.040 | 2.638 | 2.153 | 3.219 |
| Staff expenses | -76 | -306 | -291 | -341 | -578 | -724 | -571 | -705 | -474 | -700 | -964 | -1.273 | -1.695 |
| EBITDA | 340 | 247 | 152 | 145 | 217 | -73 | 31 | 209 | 220 | 340 | 1.674 | 880 | 1.523 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -7 | -45 | -195 | -271 | -282 | -344 | -359 | -115 |
| EBIT | 340 | 247 | 152 | 145 | 217 | -80 | -15 | 15 | -50 | 57 | 1.329 | 521 | 1.409 |
| Net financials | 175 | 240 | -12 | -11 | -12 | -14 | -8 | -10 | -63 | -35 | -18 | 6 | 27 |
| Profit before tax | 515 | 487 | 140 | 134 | 205 | -93 | -23 | 5 | -114 | 23 | 1.312 | 527 | 1.436 |
| Tax | 60 | -0 | 21 | 32 | 45 | -1 | -0 | -0 | -0 | -0 | 279 | 128 | 287 |
| Net profit | 455 | 487 | 119 | 103 | 160 | -93 | -23 | 5 | -114 | 23 | 1.033 | 400 | 1.149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.815 | 3.155 | 600 | 729 | 1.012 | 1.188 | 1.243 | 1.494 | 1.655 | 1.300 | 2.911 | 3.142 | 4.172 |
| Equity | 2.386 | 2.825 | 215 | 318 | 478 | 385 | 362 | 367 | 254 | 276 | 2.073 | 2.473 | 3.621 |
| Long-term debt | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 18 | 18 | 18 | 18 |
| Short-term debt | 374 | 304 | 386 | 412 | 534 | 802 | 881 | 1.103 | 1.383 | 1.006 | 820 | 651 | 533 |
| Total debt | 430 | 330 | 386 | 412 | 534 | 802 | 881 | 1.103 | 1.401 | 1.024 | 838 | 669 | 551 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
AG Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GARAVANO HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
RATJE HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |
| Alessandro Giacomo Cristiano Garavano | Management | 0 companies |
| Morten Ratje | Chairman | 0 companies |