| Revenue | DKK 3M | +7% |
| EBITDA | DKK 3M | +7% |
| Net profit | DKK 1,5M | +10% |
| Total assets | DKK 34,7M | +11% |
| Equity | DKK 22,7M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.013 | 1.280 | 1.403 | 1.292 | 1.312 | 901 | 1.207 | 1.142 | 2.844 | 2.958 | 2.996 | 2.950 | 2.782 | 2.981 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.013 | 1.280 | 1.403 | 1.292 | 1.312 | 901 | 1.207 | 1.142 | 2.844 | 2.958 | 2.996 | 2.950 | 2.782 | 2.981 |
| Depreciation & amort. | 424 | -441 | -441 | -444 | -450 | -533 | -548 | -549 | -606 | -653 | -653 | -661 | -680 | -705 |
| EBIT | 590 | 840 | 962 | 848 | 863 | 368 | 659 | 593 | 2.237 | 2.305 | 2.343 | 2.289 | 2.102 | 2.276 |
| Net financials | -734 | -578 | -565 | -536 | -566 | -533 | -529 | -476 | -485 | -452 | -366 | -342 | -315 | -278 |
| Profit before tax | -145 | 262 | 397 | 312 | 297 | -165 | 130 | 117 | 1.752 | 1.853 | 1.977 | 1.947 | 1.787 | 1.998 |
| Tax | -40 | 66 | -42 | -358 | 54 | -36 | 29 | 26 | 387 | 408 | 436 | 430 | 389 | 460 |
| Net profit | -105 | 197 | 439 | 670 | 243 | -129 | 101 | 91 | 1.365 | 1.445 | 1.541 | 1.518 | 1.398 | 1.538 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.159 | 28.493 | 28.656 | 29.131 | 33.583 | 33.166 | 28.655 | 28.165 | 32.462 | 33.507 | 31.671 | 30.792 | 31.212 | 34.694 |
| Equity | 8.865 | 9.451 | 9.618 | 10.440 | 10.666 | 10.933 | 12.952 | 13.131 | 14.743 | 16.386 | 18.192 | 19.773 | 21.177 | 22.723 |
| Long-term debt | 18.214 | 17.295 | 17.267 | 16.482 | 20.291 | 19.166 | 12.893 | 12.131 | 14.005 | 13.365 | 5.899 | 4.689 | 3.459 | 4.934 |
| Short-term debt | 1.242 | 659 | 751 | 1.093 | 1.426 | 1.782 | 1.418 | 1.425 | 2.109 | 2.051 | 5.747 | 4.338 | 4.415 | 4.783 |
| Total debt | 19.456 | 17.954 | 18.018 | 17.574 | 21.717 | 20.948 | 14.312 | 13.555 | 16.115 | 15.415 | 11.646 | 9.027 | 7.874 | 9.717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Casper Friis Holding ApS | Company | 50.0% | 50.0% | 2022 |
GF Holding III ApS | Company | 33.3% | 33.3% | 2021 |
GF Holding II ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Johansen Friis | Management | 0 companies |
| Casper Friis | Board of Directors | 0 companies |
| Helle Friis | Board of Directors | 0 companies |
| Kim Bonde | Chairman | 0 companies |