| Revenue | DKK -146K | +33% |
| EBITDA | DKK -146K | -33% |
| Net profit | DKK -193K | -117% |
| Total assets | DKK 1,4M | -27% |
| Equity | DKK 260K | -83% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.776 | 2.637 | 2.216 | 904 | 231 | -35 | -27 | -28 | -24 | -28 | -10 | -10 | -110 | -146 |
| Staff expenses | -406 | -396 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.370 | 2.243 | 2.216 | 904 | 231 | -35 | -27 | -28 | -24 | -28 | -10 | -10 | -110 | -146 |
| Depreciation & amort. | 28 | 92 | -91 | -90 | -90 | -90 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.342 | 2.151 | 2.125 | 814 | 141 | -125 | -44 | -28 | -24 | -28 | -10 | -10 | -110 | -146 |
| Net financials | 806 | 2.500 | 899 | 3.746 | 4.624 | 2.860 | 3.343 | 2.381 | -215 | -2.696 | 4.596 | 1.934 | 1.200 | -93 |
| Profit before tax | — | — | 3.024 | 4.560 | 4.764 | 2.735 | 3.300 | 2.352 | -239 | -2.724 | 4.587 | 1.924 | 1.090 | -239 |
| Tax | 601 | 522 | 340 | 196 | 29 | -27 | -11 | -6 | -5 | 41 | 14 | 10 | -25 | -46 |
| Net profit | 2.548 | 4.129 | 2.685 | 4.365 | 4.735 | 2.762 | 3.310 | 2.359 | -234 | -2.765 | 4.572 | 1.914 | 1.115 | -193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.117 | 6.377 | 5.253 | 6.019 | 6.707 | 4.876 | 5.606 | 4.343 | 3.168 | 429 | 2.763 | 2.376 | 1.964 | 1.425 |
| Equity | — | — | 4.490 | 4.855 | 5.590 | 4.352 | 4.962 | 3.921 | 2.437 | -2.329 | 2.243 | 2.039 | 1.553 | 260 |
| Long-term debt | 596 | 490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 0 |
| Short-term debt | 339 | 582 | 763 | 1.164 | 1.118 | 524 | 644 | 423 | 732 | 2.758 | 520 | 338 | 362 | 1.165 |
| Total debt | 935 | 1.071 | 763 | 1.164 | 1.118 | 524 | 644 | 423 | 732 | 2.758 | 520 | 338 | 410 | 1.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
JM Audit | Audit | 2002 | — | — |
SK Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GSMA HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
GSSK HOLDINGS ApS | Company | 25.0% | 25.0% | 2022 |
MKB & Co. Holding ApS | Company | 10.0% | 10.0% | 2022 |
GSPETER Holding ApS | Company | 10.0% | 10.0% | 2022 |
GSMARTIN Holding ApS | Company | 10.0% | 10.0% | 2022 |
Oneberry Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Johnny Miltoft | Audit | 0 companies |
| Steen Kraase | Management | 0 companies |
| Maria Kraase Brandt | Board of Directors | 0 companies |
| Peter Andersen | Board of Directors | 0 companies |
| Michael Poul Andersen | Chairman | 0 companies |