| Revenue | DKK 456K | -64% |
| EBITDA | DKK -1,2M | -2044% |
| Net profit | DKK -1M | -366% |
| Total assets | DKK 8,2M | +54% |
| Equity | DKK 7,8M | +1169% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.368 | 3.744 | 3.943 | 14.101 | 958 | 733 | 843 | 733 | 1.323 | 1.096 | 979 | 687 | 1.273 | 456 |
| Staff expenses | -1.976 | -2.236 | -2.191 | -969 | -1.560 | -1.438 | -1.428 | -1.556 | -1.563 | -1.566 | -1.606 | -1.300 | -1.330 | -1.678 |
| EBITDA | 1.392 | 1.508 | 1.752 | 13.132 | -601 | -704 | -586 | -822 | -240 | -471 | -627 | -613 | -57 | -1.222 |
| Depreciation & amort. | -200 | -67 | -37 | -9 | -0 | -0 | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -14 |
| EBIT | 1.192 | 1.441 | 1.715 | 13.123 | -601 | -704 | -588 | -825 | -243 | -473 | -630 | -613 | -57 | -1.236 |
| Net financials | 91 | -131 | 75 | 17 | 1.182 | 1.567 | 2.209 | 946 | 195 | 895 | 1.260 | -213 | -242 | 0 |
| Profit before tax | 1.283 | 1.310 | 1.795 | 13.140 | 581 | 863 | 1.620 | 120 | -48 | 422 | 630 | -826 | -299 | -1.236 |
| Tax | 321 | 405 | 452 | 3.072 | -161 | -194 | -162 | -243 | -108 | -143 | -189 | -173 | -74 | -190 |
| Net profit | 962 | 905 | 1.343 | 10.068 | 743 | 1.057 | 1.783 | 364 | 60 | 564 | 819 | -654 | -224 | -1.046 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.533 | 8.351 | 8.121 | 13.718 | 10.505 | 7.031 | 6.155 | 7.296 | 7.733 | 7.916 | 7.386 | 4.923 | 5.296 | 8.170 |
| Equity | 2.983 | 3.888 | 4.331 | 10.599 | -4.451 | -3.394 | -1.611 | -1.248 | 113 | 677 | 1.496 | 842 | 618 | 7.845 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 97 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.551 | 4.220 | 3.547 | 3.014 | 10.873 | 10.425 | 7.767 | 8.543 | 7.524 | 7.141 | 5.890 | 4.080 | 4.678 | 325 |
| Total debt | 3.551 | 4.220 | 3.547 | 3.014 | 10.873 | 10.425 | 7.767 | 8.543 | 7.620 | 7.239 | 5.890 | 4.080 | 4.678 | 325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2010 | — | — |
HS Management | Management | 2008 | — | — |
PK Founder | Founder | 2003 | — | — |
GS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KJ Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GEMA HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
NAGE HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Peter Nielsen | Management | 0 companies |
| Heine Stærk Johansen | Management | 0 companies |
| Palle Kjeld Jensen | Founder | 0 companies |
| Gert Sørensen | Chief Executive Officer | 0 companies |
| Kurt Jensen | Founder | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Mikkel Holmegaard Falster | Board of Directors | 0 companies |
| Marianne Falster Sørensen | Chairman | 0 companies |
| Steen Christiansen | Board of Directors | 0 companies |
| Jan Bjærre | Chairman | 0 companies |
| Kira Neergaard Bissen | Board of Directors | 0 companies |
| Niklas Funch Sørensen | Board of Directors | 0 companies |
| Berit Aaen Jensen | Board of Directors | 0 companies |