| Revenue | DKK 2M | +43% |
| EBITDA | DKK 307K | +172% |
| Net profit | DKK 190K | +148% |
| Total assets | DKK 3M | +9% |
| Equity | DKK 1,1M | +21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | 434 | 445 | 1.188 | 1.084 | 1.892 | 2.071 | 2.210 | 1.886 | 1.344 | 2.178 | 1.384 | 1.986 |
| Staff expenses | -335 | -345 | -520 | -714 | -1.078 | -1.713 | -1.882 | -1.993 | -1.822 | -1.199 | -1.672 | -1.809 | -1.679 |
| EBITDA | -37 | 89 | -75 | 473 | 6 | 179 | 189 | 217 | 64 | 145 | 506 | -424 | 307 |
| Depreciation & amort. | -58 | -67 | -67 | -260 | -75 | -43 | -19 | -24 | -28 | -28 | -28 | -9 | -0 |
| EBIT | -96 | 22 | -142 | 213 | -69 | 136 | 171 | 193 | 36 | 117 | 478 | -433 | 307 |
| Net financials | -0 | -1 | -1 | -0 | -1 | -1 | 1 | -6 | -9 | -13 | -6 | -67 | -64 |
| Profit before tax | -50 | 21 | -143 | 213 | -70 | 135 | 172 | 187 | 27 | 104 | 472 | -500 | 243 |
| Tax | 23 | 7 | -35 | 54 | -13 | 32 | 41 | 44 | 8 | 26 | 106 | -101 | 53 |
| Net profit | -73 | 14 | -108 | 159 | -57 | 103 | 131 | 143 | 19 | 78 | 366 | -399 | 190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 843 | 1.119 | 939 | 1.358 | 1.267 | 1.313 | 1.700 | 2.076 | 2.688 | 3.046 | 3.290 | 2.779 | 3.022 |
| Equity | 572 | 585 | 478 | 637 | 580 | 683 | 814 | 857 | 877 | 954 | 1.321 | 922 | 1.112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 496 | 448 | 721 | 687 | 630 | 886 | 1.141 | 1.811 | 2.092 | 1.969 | 1.857 | 1.910 |
| Total debt | 240 | 496 | 448 | 721 | 687 | 630 | 886 | 1.219 | 1.811 | 2.092 | 1.969 | 1.857 | 1.910 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BONCONCILIO ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Liland Thomsen | Chief Executive Officer | 0 companies |
| Synnøve Liland Tøt | Chairman | 0 companies |
| Henrik Obel Nielsen | Board of Directors | 0 companies |
| Lasse Gram Pedersen | Chairman | 0 companies |
| Peter Højland Tøt | Board of Directors | 0 companies |