| Revenue | DKK 9,1M | +10% |
| EBITDA | DKK 11,5M | +229% |
| Net profit | DKK 6,5M | +3126% |
| Total assets | DKK 200,5M | +3% |
| Equity | DKK 69,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.094 | 1.049 | 1.021 | 1.024 | 1.018 | 1.004 | 1.274 | 4.492 | 6.176 | 7.401 | 8.272 | 8.025 | 8.266 | 9.064 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.094 | 1.049 | 1.021 | 1.024 | 1.018 | 1.004 | 1.274 | 4.492 | 6.176 | 7.401 | 11.923 | 12.437 | 3.485 | 11.452 |
| Depreciation & amort. | -180 | -180 | -180 | -180 | -180 | -180 | -230 | -1.715 | -1.971 | -1.975 | -0 | -0 | -0 | -0 |
| EBIT | 914 | 869 | 841 | 844 | 839 | 824 | 1.044 | 2.777 | 4.205 | 5.426 | 11.923 | 12.437 | 3.485 | 11.452 |
| Net financials | -354 | -262 | -228 | -202 | -141 | -136 | -659 | -1.861 | -1.663 | -3.872 | -2.747 | 1.757 | -3.204 | -3.308 |
| Profit before tax | 560 | 607 | 613 | 642 | 698 | 688 | 386 | 916 | 2.542 | 1.554 | 9.175 | 14.194 | 282 | 8.144 |
| Tax | 140 | 134 | 279 | 188 | 209 | 191 | 135 | -64 | 580 | 463 | 2.113 | 3.126 | 80 | 1.635 |
| Net profit | 420 | 474 | 334 | 454 | 489 | 497 | 250 | 980 | 1.962 | 1.090 | 7.063 | 11.068 | 202 | 6.510 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.174 | 16.270 | 16.072 | 16.684 | 15.650 | 15.410 | 31.963 | 94.385 | 125.892 | 141.229 | 185.520 | 198.405 | 194.676 | 200.523 |
| Equity | 1.369 | 1.842 | 2.176 | 3.153 | 2.378 | 3.250 | 3.036 | 6.974 | 8.626 | 10.934 | 53.883 | 65.242 | 64.405 | 69.850 |
| Long-term debt | 13.818 | 13.407 | 12.893 | 12.495 | 11.554 | 11.205 | 14.325 | 58.057 | 81.509 | 94.215 | 91.173 | 86.635 | 82.080 | 87.892 |
| Short-term debt | 987 | 1.021 | 1.003 | 1.036 | 1.718 | 955 | 14.602 | 29.354 | 35.757 | 36.080 | 33.491 | 38.569 | 41.109 | 35.005 |
| Total debt | 14.805 | 14.428 | 13.896 | 13.531 | 13.272 | 12.160 | 28.927 | 87.411 | 117.266 | 130.295 | 124.664 | 125.204 | 123.188 | 122.897 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FOGT HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
ChriFo Holding ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Fogt | Management | 0 companies |