| Revenue | DKK 1,4M | +26% |
| EBITDA | DKK 399K | -30% |
| Net profit | DKK 292K | -33% |
| Total assets | DKK 604K | -68% |
| Equity | DKK 322K | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 919 | 663 | 992 | 1.121 | 838 | 1.051 | 1.323 | 1.491 | 1.356 | 1.197 | 2.146 | 1.197 | 1.119 | 1.414 |
| Staff expenses | -556 | -495 | -515 | -609 | -484 | -735 | -522 | -610 | -513 | -551 | -669 | -601 | -552 | -1.014 |
| EBITDA | 363 | 169 | 476 | 512 | 354 | 401 | 801 | 881 | 843 | 701 | 1.478 | 596 | 567 | 399 |
| Depreciation & amort. | 74 | 74 | 44 | -0 | -0 | 43 | -80 | -82 | -86 | 27 | -5 | -0 | -0 | -0 |
| EBIT | 289 | 95 | 432 | 512 | 354 | 358 | 721 | 799 | 757 | 674 | 1.473 | 596 | 567 | 399 |
| Net financials | 1 | 3 | 5 | -5 | 14 | 6 | 31 | 4 | -4 | 15 | 3 | 1 | -3 | -23 |
| Profit before tax | 291 | 98 | 437 | 507 | 368 | 364 | 752 | 803 | 753 | 689 | 1.476 | 598 | 564 | 376 |
| Tax | 82 | 35 | 120 | 137 | 92 | 77 | 171 | 182 | 172 | 158 | 331 | 134 | 126 | 84 |
| Net profit | 209 | 63 | 317 | 370 | 276 | 287 | 581 | 622 | 581 | 530 | 1.145 | 464 | 438 | 292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.546 | 1.139 | 1.845 | 1.919 | 1.572 | 3.024 | 2.534 | 2.794 | 3.411 | 2.006 | 2.868 | 2.422 | 1.896 | 604 |
| Equity | 363 | 277 | 534 | 604 | 429 | 467 | 747 | 769 | 750 | 681 | 1.276 | 739 | 678 | 322 |
| Long-term debt | 0 | 0 | 0 | 0 | 81 | 78 | 226 | 183 | 169 | 145 | 351 | 134 | 126 | 0 |
| Short-term debt | 1.182 | 862 | 1.311 | 1.315 | 1.062 | 2.476 | 1.555 | 1.838 | 2.485 | 1.160 | 1.241 | 1.549 | 1.092 | 282 |
| Total debt | 1.182 | 862 | 1.311 | 1.315 | 1.143 | 2.555 | 1.781 | 2.021 | 2.654 | 1.306 | 1.592 | 1.683 | 1.218 | 282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Nesager Ottesen | Management | 0 companies |
| Per Magnus Plantoft | Board of Directors | 0 companies |
| Lars Johnny Källman | Chairman | 0 companies |
| Sven Heinrich Friedrich Rosenberger | Board of Directors | 0 companies |
| Mona Katrin Rosenberger | Board of Directors | 0 companies |
| Hans Henrik Nielsen | Board of Directors | 0 companies |