| Revenue | DKK -77K | -103% |
| EBITDA | DKK -213K | -108% |
| Net profit | DKK -115K | -108% |
| Total assets | DKK 4,4M | -35% |
| Equity | DKK 4,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 167 | 167 | 160 | 157 | 175 | 211 | 187 | 188 | 184 | 178 | 2.639 | -77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 213 | 165 | 153 | 182 | 157 | 175 | 211 | 187 | 188 | 184 | 178 | 2.639 | -213 |
| Depreciation & amort. | 23 | 23 | 39 | 39 | 39 | -37 | -37 | -37 | -37 | -40 | -43 | -930 | -0 |
| EBIT | 189 | 142 | 114 | 143 | 119 | 139 | 174 | 150 | 151 | 145 | 135 | 1.710 | -213 |
| Net financials | -0 | -37 | -50 | -44 | -46 | -46 | -45 | -35 | -31 | -30 | -38 | -37 | 113 |
| Profit before tax | 16 | 104 | 64 | 99 | 73 | 93 | 129 | 115 | 120 | 115 | 97 | 1.672 | -100 |
| Tax | 4 | -34 | 22 | 5 | 9 | -3 | 3 | 29 | -32 | -4 | 31 | 244 | 15 |
| Net profit | 12 | 138 | 42 | 94 | 63 | 97 | 126 | 86 | 153 | 118 | 67 | 1.428 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.486 | 6.470 | 6.406 | 6.438 | 6.305 | 6.270 | 6.279 | 6.211 | 6.226 | 6.142 | 6.127 | 6.767 | 4.408 |
| Equity | 2.792 | 2.930 | 3.036 | 3.129 | 3.193 | 3.289 | 3.415 | 3.535 | 3.654 | 3.776 | 3.868 | 4.565 | 4.406 |
| Long-term debt | 2.643 | 2.551 | 2.426 | 2.333 | 2.247 | 2.159 | 2.070 | 1.973 | 1.880 | 1.787 | 1.700 | 0 | 0 |
| Short-term debt | 620 | 591 | 552 | 594 | 499 | 488 | 494 | 440 | 464 | 388 | 388 | 2.202 | 2 |
| Total debt | 3.262 | 3.142 | 2.979 | 2.928 | 2.747 | 2.647 | 2.564 | 2.414 | 2.345 | 2.174 | 2.088 | 2.202 | 2 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Grethe Marie Jensen | Management | 0 companies |