| Revenue | DKK 1,5M | -31% |
| EBITDA | DKK 225K | -40% |
| Net profit | DKK 92K | -41% |
| Total assets | DKK 899K | -75% |
| Equity | DKK 359K | +35% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.847 | 1.975 | 1.919 | 1.515 | 2.283 | 2.410 | 2.438 | 1.923 | 2.054 | 2.125 | 1.473 |
| Staff expenses | -1.487 | -1.498 | -1.546 | -1.549 | -1.829 | -1.860 | -2.023 | -1.971 | -1.880 | -1.747 | -1.213 |
| EBITDA | 360 | 477 | 373 | -35 | 454 | 550 | 415 | -49 | 174 | 378 | 225 |
| Depreciation & amort. | -307 | -310 | -310 | -73 | -22 | -47 | -78 | -89 | -93 | -83 | -38 |
| EBIT | 53 | 167 | 64 | -107 | 432 | 503 | 337 | -138 | 81 | 295 | 187 |
| Net financials | -258 | -432 | -180 | -165 | -190 | -191 | -209 | -87 | -93 | -93 | -57 |
| Profit before tax | -103 | -265 | -117 | -272 | 242 | 311 | 128 | -225 | -12 | 202 | 131 |
| Tax | 51 | 26 | -20 | -83 | 56 | 69 | 35 | -48 | -2 | 46 | 38 |
| Net profit | -154 | -291 | -97 | -189 | 185 | 242 | 93 | -177 | -9 | 157 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.837 | 3.517 | 2.829 | 2.751 | 3.334 | 3.271 | 3.546 | 3.772 | 3.559 | 3.602 | 899 |
| Equity | -1.546 | -1.837 | -1.934 | -2.123 | -1.938 | -1.696 | -1.603 | -1.780 | 111 | 267 | 359 |
| Long-term debt | 624 | 624 | 624 | 624 | 624 | 678 | 28 | 0 | 186 | 199 | 47 |
| Short-term debt | 4.759 | 4.487 | 3.896 | 4.250 | 4.648 | 4.289 | 5.114 | 5.543 | 3.254 | 3.130 | 493 |
| Total debt | 5.383 | 5.111 | 4.520 | 4.874 | 5.272 | 4.967 | 5.142 | 5.543 | 3.440 | 3.329 | 540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2014 | |
GEMA HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
NAGE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Sørensen | Chief Executive Officer | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Mikkel Holmegaard Falster | Board of Directors | 0 companies |
| Marianne Falster Sørensen | Chairman | 0 companies |
| Lars Peter Nielsen | Board of Directors | 0 companies |
| Jan Bjærre | Chairman | 0 companies |
| Niklas Funch Sørensen | Board of Directors | 0 companies |