| Revenue | DKK 137K | — |
| EBITDA | DKK 137K | -83% |
| Net profit | DKK 95K | -88% |
| Total assets | DKK 154K | +182% |
| Equity | DKK 124K | +326% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 113 | 129 | -71 | 30 | -58 | -14 | — | — | — | — | — | 137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 93 | 1.915 | -852 | 740 | -220 | -115 | -14 | -15 | -12 | -9 | -13 | 823 | 137 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 |
| EBIT | 93 | 1.915 | -852 | 740 | -220 | -115 | -14 | -15 | -12 | -9 | -13 | 823 | 119 |
| Net financials | -199 | -203 | -101 | -80 | -102 | -124 | -0 | 1 | 1 | 2 | 2 | 2 | 2 |
| Profit before tax | -106 | 1.712 | -953 | 660 | -323 | -239 | -14 | -14 | -12 | -7 | -11 | 825 | 122 |
| Tax | -27 | 23 | 5 | 35 | 24 | -0 | -0 | -57 | -3 | -1 | -2 | 8 | 27 |
| Net profit | -80 | 1.689 | -958 | 625 | -346 | -239 | -14 | 43 | -9 | -5 | -9 | 816 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.001 | 4.014 | 3.002 | 4.007 | 3.657 | 45 | 30 | 77 | 68 | 63 | 55 | 55 | 154 |
| Equity | -686 | 125 | 125 | 125 | 125 | 125 | 125 | -764 | -773 | -779 | -787 | 29 | 124 |
| Long-term debt | 3.715 | 341 | 7.005 | 7.370 | 7.106 | 833 | 833 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 972 | 263 | 115 | 130 | 240 | 5 | 5 | 841 | 841 | 841 | 842 | 25 | 27 |
| Total debt | 4.687 | 604 | 7.120 | 7.500 | 7.346 | 838 | 838 | 841 | 841 | 841 | 842 | 25 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3G HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Michael Gorski | Management | 0 companies |