| Revenue | DKK 34,8M | +1% |
| EBITDA | DKK 231K | -60% |
| Net profit | DKK 126K | -67% |
| Total assets | DKK 8,3M | +69% |
| Equity | DKK 1,2M | +11% |
| Employees | 120 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47.930 | 49.425 | 52.250 | 47.035 | 36.240 | 31.945 | 33.978 | 34.358 | 34.811 |
| Staff expenses | -47.341 | -47.312 | -52.056 | -51.365 | -42.161 | -32.565 | -32.949 | -33.783 | -34.580 |
| EBITDA | 589 | 2.114 | 194 | -4.330 | -6.419 | -620 | 1.017 | 575 | 231 |
| Depreciation & amort. | -193 | -209 | -271 | -399 | -73 | -60 | -22 | -7 | -5 |
| EBIT | 396 | 1.905 | -77 | -4.729 | -6.492 | -680 | 996 | 567 | 226 |
| Net financials | 11 | 196 | 625 | 317 | 88 | -13 | -181 | -81 | -64 |
| Profit before tax | 408 | 2.101 | 550 | -4.412 | -6.404 | -692 | 814 | 487 | 162 |
| Tax | 103 | 530 | 138 | -134 | -665 | -344 | -780 | 107 | 36 |
| Net profit | 305 | 1.571 | 411 | -4.277 | -5.739 | -348 | 1.594 | 380 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.753 | 14.858 | 15.721 | 12.097 | 9.101 | 3.888 | 4.979 | 4.923 | 8.331 |
| Equity | 8.246 | 9.817 | 10.228 | 5.951 | 211 | -137 | 728 | 1.108 | 1.234 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 1.413 |
| Short-term debt | 4.507 | 5.041 | 5.493 | 6.146 | 8.890 | 4.024 | 4.251 | 3.654 | 5.683 |
| Total debt | 4.507 | 5.041 | 5.493 | 6.146 | 8.890 | 4.024 | 4.251 | 3.816 | 7.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Management | Management | 2010 | — | — |
GL Audit | Audit | 2004 | — | — |
UB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
NÆSTVED UDVIKLINGSFOND | Company | 33.3% | 33.3% | 2018 |
| Individual | 5.0% | 5.0% | 2018 | |
NÆSBORGFONDEN | Company | 5.0% | 5.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Holte-Schmidt | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Ulf Barlyng | Management | 0 companies |
| Peter Michael Järkén | Board of Directors | 0 companies |
| Henrik Brandt-Christensen | Board of Directors | 0 companies |
| Birger Larsen | Board of Directors | 0 companies |
| Troels Finn Jørgensen | Board of Directors | 0 companies |
| Lars Glasow Carlsen | Board of Directors | 0 companies |
| Kenneth Ladefoged Petersen | Board of Directors | 0 companies |
| Rikke Rye | Board of Directors | 0 companies |
| Helle Jürgensen | Board of Directors | 0 companies |
| Gert Uffe Nielsen | Board of Directors | 0 companies |
| Nils Byskov-Ottosen | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| John Eli Marquardt | Board of Directors | 0 companies |