| Revenue | DKK -561K | +4% |
| EBITDA | DKK -1M | +26% |
| Net profit | DKK -1,1M | +25% |
| Total assets | DKK 4,7M | -36% |
| Equity | DKK 4,5M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 2.950 | 95 | 330 | 1.140 | 3.603 | 3.000 | 0 | -488 | -501 | 1.557 | -538 | -561 |
| Staff expenses | -127 | -69 | -101 | -50 | -87 | -191 | -931 | -880 | -516 | -615 | -786 | -873 | -976 |
| EBITDA | -1.602 | -370 | -129 | -153 | 864 | 3.223 | 1.356 | -1.367 | -1.010 | -1.116 | 770 | -1.411 | -1.046 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 | -67 | -0 | -0 | -0 | -0 |
| EBIT | -1.602 | -370 | -129 | -153 | 864 | 3.223 | 1.356 | -1.405 | -1.077 | -1.116 | 770 | -1.411 | -1.046 |
| Net financials | 11 | 438 | 734 | 480 | 441 | 1.622 | -791 | 542 | 101 | 141 | -59 | -3 | -12 |
| Profit before tax | -1.592 | 69 | 605 | 327 | 1.305 | 4.846 | 565 | -864 | -976 | -976 | 711 | -1.414 | -1.058 |
| Tax | 93 | -0 | -0 | -0 | -0 | 444 | 323 | -0 | -0 | -0 | -1 | -0 | -0 |
| Net profit | -1.685 | 69 | 605 | 327 | 1.305 | 4.401 | 242 | -864 | -976 | -976 | 712 | -1.414 | -1.058 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.692 | 10.602 | 12.432 | 12.995 | 13.413 | 16.760 | 11.658 | 10.311 | 9.300 | 8.461 | 9.465 | 7.331 | 4.680 |
| Equity | 7.383 | 3.952 | 4.556 | 4.883 | 6.188 | 10.589 | 10.832 | 9.968 | 8.992 | 8.016 | 8.729 | 7.197 | 4.517 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.309 | 6.650 | 7.875 | 8.112 | 7.225 | 6.171 | 827 | 313 | 308 | 445 | 736 | 134 | 163 |
| Total debt | 1.309 | 6.650 | 7.875 | 8.112 | 7.225 | 6.171 | 827 | 343 | 308 | 445 | 736 | 134 | 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Gerd Frost | Management | 0 companies |
| Hans Junker Petersen | Board of Directors | 0 companies |
| Jens-Henrik Gielstrup | Board of Directors | 0 companies |
| Steen Raagaard Andersen | Chairman | 0 companies |