| Revenue | DKK 26,8M | +53% |
| EBITDA | DKK 10,9M | +78% |
| Net profit | DKK 3,2M | -20% |
| Total assets | DKK 32,8M | +55% |
| Equity | DKK 6,7M | +35% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 778 | 1.110 | 1.355 | 1.891 | 2.012 | 3.120 | 3.246 | 4.618 | 7.390 | 12.447 | 18.755 | 9.971 | 17.481 | 26.829 |
| Staff expenses | -784 | -802 | -936 | -1.278 | -1.434 | -1.419 | -2.213 | -2.474 | -3.111 | -5.833 | -11.591 | -11.333 | -11.347 | -15.885 |
| EBITDA | -6 | 308 | 418 | 613 | 578 | 1.701 | 1.033 | 2.144 | 4.279 | 6.614 | 7.164 | -1.361 | 6.133 | 10.943 |
| Depreciation & amort. | -123 | -130 | -134 | -155 | -246 | -282 | -290 | -236 | -269 | -329 | -368 | -476 | -664 | -634 |
| EBIT | -129 | 178 | 284 | 457 | 332 | 1.420 | 743 | 1.908 | 4.010 | 6.285 | 6.797 | -1.838 | 5.469 | 10.309 |
| Net financials | -1 | -42 | -19 | -63 | -30 | -1 | -92 | -116 | 4 | 257 | 237 | 112 | -240 | -4.953 |
| Profit before tax | -130 | 136 | 266 | 394 | 302 | 1.418 | 651 | 1.791 | 4.014 | 6.542 | 7.034 | -1.726 | 5.229 | 5.357 |
| Tax | 601 | -25 | -75 | -75 | -0 | 202 | 221 | 395 | 807 | 1.366 | 1.462 | -466 | 1.200 | 2.118 |
| Net profit | -730 | 161 | 341 | 469 | 302 | 1.216 | 430 | 1.396 | 3.207 | 5.176 | 5.571 | -1.260 | 4.029 | 3.239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 800 | 820 | 827 | 1.857 | 2.864 | 4.185 | 9.942 | 9.319 | 16.227 | 29.193 | 35.824 | 17.516 | 21.181 | 32.831 |
| Equity | -2.848 | -2.687 | -2.346 | -1.877 | -1.575 | -359 | 72 | 1.468 | 3.707 | 6.783 | 7.677 | 917 | 4.967 | 6.706 |
| Long-term debt | 2.095 | 3.135 | 2.937 | 3.229 | 3.053 | 2.524 | 1.735 | 1.175 | 113 | 1.218 | 1.743 | 0 | 902 | 6.658 |
| Short-term debt | 1.554 | 373 | 236 | 506 | 1.386 | 2.019 | 8.089 | 6.237 | 11.166 | 19.671 | 25.674 | 16.335 | 15.151 | 19.433 |
| Total debt | 3.648 | 3.507 | 3.173 | 3.735 | 4.439 | 4.543 | 9.824 | 7.412 | 11.279 | 20.889 | 27.416 | 16.335 | 16.053 | 26.091 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE Management | Management | 2005 | — | — |
RT Management | Management | 2005 | — | — |
NC Management | Management | 2017 | — | — |
GE Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INDOORSKI HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
KANICH HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
TDeleuran Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 33.3% | 33.3% | 2010 | |
Indoor Golf Partner ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gary Edwards | Management | 0 companies |
| Rolf Tybjerg-Jeppesen | Management | 0 companies |
| Nick Christiansen Linde | Management | 0 companies |
| Gary Edwards | Founder | 0 companies |