| Revenue | DKK 4,7M | -40% |
| EBITDA | DKK 28,9M | +62% |
| Net profit | DKK 20,3M | +72% |
| Total assets | DKK 197,2M | +14% |
| Equity | DKK 90,6M | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 937 | 425 | 175 | 117.229 | 54.284 | 255 | 278 | -396 | 1.512 | -4.432 | -886 | 2.863 | 2.219 | 7.876 | 4.747 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 171 | 16.713 | -3.726 | 32.777 | 54.284 | -224 | -47 | 20.084 | 1.512 | 71.568 | -226 | 2.344 | 2.359 | 17.816 | 28.917 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 38.000 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 171 | 16.713 | -3.726 | 32.777 | 54.284 | -224 | -47 | 20.084 | 1.512 | 33.568 | -226 | 2.344 | 2.359 | 17.816 | 28.917 |
| Net financials | -866 | -822 | -1.014 | -1.379 | -1.219 | 644 | -544 | -3.526 | -1.948 | -4.678 | 457 | 1.093 | -80 | -2.668 | -2.910 |
| Profit before tax | -695 | 15.891 | -4.740 | 31.398 | 53.065 | 420 | -591 | 16.558 | -436 | 28.890 | 231 | 3.437 | 2.278 | 15.147 | 26.007 |
| Tax | -174 | 3.973 | -1.116 | 7.247 | 11.674 | 93 | -130 | 3.643 | -96 | 6.356 | 51 | 756 | 501 | 3.332 | 5.722 |
| Net profit | -521 | 11.918 | -3.624 | 24.151 | 41.391 | 327 | -461 | 12.915 | -340 | 22.534 | 180 | 2.681 | 1.777 | 11.815 | 20.285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.500 | 57.203 | 104.677 | 193.208 | 186.399 | 246.476 | 372.989 | 525.448 | 522.672 | 322.271 | 236.280 | 217.162 | 214.103 | 172.810 | 197.152 |
| Equity | 7.099 | 19.017 | 15.393 | 39.544 | 80.935 | 69.262 | 68.801 | 81.716 | 81.376 | 103.911 | 104.091 | 106.771 | 108.548 | 70.363 | 90.649 |
| Long-term debt | 26.107 | 37.030 | 42.899 | 85.582 | 11.250 | 0 | 0 | 94.404 | 94.016 | 93.245 | 92.474 | 103.485 | 101.295 | 96.985 | 94.669 |
| Short-term debt | 295 | 1.156 | 46.385 | 66.900 | 92.608 | 175.514 | 302.395 | 340.381 | 338.455 | 111.016 | 39.715 | 6.905 | 4.260 | 3.702 | 4.547 |
| Total debt | 26.401 | 38.186 | 89.284 | 152.482 | 103.858 | 175.514 | 302.395 | 434.785 | 432.470 | 204.261 | 132.189 | 110.390 | 105.555 | 100.687 | 99.215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2005 | — | — |
JH Management | Management | 2011 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
KN Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GSA EJENDOMME A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Moesgaard | Management | 0 companies |
| Jørgen Hjere Nonnemann | Management | 0 companies |
| Tom Lotz | Chief Executive Officer | 0 companies |
| Kim Nickolas Falke Karlsen | Management | 0 companies |
| Jan Tøpholm | Board of Directors | 0 companies |
| Casper Moltke-Leth | Board of Directors | 0 companies |
| Lars Nørgaard | Board of Directors | 0 companies |
| Anders Steen Westermann | Board of Directors | 0 companies |