| Revenue | DKK 113K | -42% |
| EBITDA | DKK -55K | -81% |
| Net profit | DKK -56K | -75% |
| Total assets | DKK 283K | -18% |
| Equity | DKK -206K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 84 | 126 | 28 | -150 | 27 | 157 | 310 | 136 | 203 | 7 | 197 | 113 |
| Staff expenses | -49 | -49 | -47 | -51 | -6 | -81 | -49 | -85 | -1 | -153 | -17 | -227 | -168 |
| EBITDA | 199 | 36 | 79 | -24 | -144 | -53 | 107 | 226 | 135 | 50 | -10 | -30 | -55 |
| Depreciation & amort. | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 195 | 32 | 79 | -24 | -144 | -53 | 107 | 226 | 135 | 50 | -10 | -30 | -55 |
| Net financials | -36 | -14 | -10 | -6 | -13 | -9 | -6 | -5 | -0 | -28 | -1 | -2 | -1 |
| Profit before tax | 159 | 18 | 69 | -30 | -157 | -62 | 101 | 221 | 135 | 22 | -11 | -32 | -56 |
| Tax | -0 | -26 | 18 | -6 | -34 | -19 | 23 | 49 | 30 | 11 | -0 | -0 | -0 |
| Net profit | 159 | 44 | 51 | -24 | -123 | -44 | 78 | 171 | 105 | 11 | -11 | -32 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 406 | 415 | 299 | 351 | 445 | 520 | 477 | 608 | 515 | 387 | 336 | 347 | 283 |
| Equity | -375 | -332 | -281 | -305 | -428 | -472 | -394 | -223 | -118 | -107 | -118 | -150 | -206 |
| Long-term debt | 580 | 549 | 493 | 569 | 463 | 461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 198 | 87 | 88 | 410 | 531 | 872 | 831 | 633 | 494 | 454 | 497 | 489 |
| Total debt | 782 | 747 | 580 | 657 | 873 | 992 | 872 | 831 | 633 | 494 | 454 | 497 | 489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2005 | — | — |
MN Management | Management | 2008 | — | — |
LN Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GA HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Maja Nyborg Hammel | Management | 0 companies |
| Lise Nyborg Pedersen | Management | 0 companies |