| Revenue | DKK 6,5M | -7% |
| EBITDA | DKK 2,6M | -13% |
| Net profit | DKK 1,9M | -12% |
| Total assets | DKK 9,2M | +8% |
| Equity | DKK 5M | -1% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.493 | 2.402 | 4.060 | 6.481 | 4.988 | 10.560 | 5.329 | 4.943 | 4.591 | 6.303 | 7.103 | 7.005 | 6.516 |
| Staff expenses | -1.505 | -1.599 | -2.594 | -3.826 | -3.217 | -6.853 | -2.874 | -2.277 | -2.739 | -3.621 | -3.855 | -4.011 | -3.917 |
| EBITDA | 988 | 792 | 1.466 | 2.652 | 1.797 | 3.706 | 2.499 | 2.666 | 1.852 | 2.610 | 3.249 | 2.994 | 2.599 |
| Depreciation & amort. | 40 | -50 | -38 | -63 | -121 | -169 | -209 | -215 | -233 | -318 | -332 | -291 | -235 |
| EBIT | 947 | 743 | 1.428 | 2.589 | 1.676 | 3.537 | 2.290 | 2.451 | 1.619 | 2.292 | 2.916 | 2.703 | 2.364 |
| Net financials | 28 | 42 | 44 | 54 | 89 | 52 | 126 | 56 | 77 | 21 | 53 | 83 | 42 |
| Profit before tax | 976 | 784 | 1.472 | 2.643 | 1.765 | 3.589 | 2.416 | 2.507 | 1.712 | 2.360 | 3.021 | 2.833 | 2.485 |
| Tax | 245 | 197 | 364 | 622 | 393 | 797 | 533 | 555 | 378 | 521 | 667 | 627 | 549 |
| Net profit | 731 | 587 | 1.108 | 2.021 | 1.372 | 2.793 | 1.883 | 1.952 | 1.334 | 1.839 | 2.354 | 2.206 | 1.937 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.770 | 3.247 | 4.437 | 5.036 | 6.470 | 7.133 | 7.763 | 5.657 | 7.297 | 7.759 | 8.030 | 8.466 | 9.176 |
| Equity | 1.671 | 2.258 | 2.466 | 3.487 | 3.359 | 4.952 | 4.335 | 4.287 | 3.821 | 4.461 | 5.115 | 5.020 | 4.957 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 136 | 0 | 1.144 | 1.675 | 2.695 |
| Short-term debt | 1.078 | 972 | 1.958 | 1.515 | 3.097 | 2.167 | 3.420 | 1.311 | 3.285 | 3.269 | 1.758 | 1.747 | 1.523 |
| Total debt | 1.078 | 972 | 1.958 | 1.515 | 3.097 | 2.167 | 3.420 | 1.370 | 3.421 | 3.269 | 2.902 | 3.421 | 4.217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS | Audit | 2005 | — | — |
HG Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GORRISSEN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Steen Christensen | Audit | 0 companies |
| Henrik Gorrissen | Management | 0 companies |
| Pia Norman Gorrissen | Board of Directors | 0 companies |
| Henrik Rosenvinge Skov | Board of Directors | 0 companies |
| Bente Mehlbye | Board of Directors | 0 companies |