| Revenue | DKK 14M | +15% |
| EBITDA | DKK 9,3M | +26% |
| Net profit | DKK 1,7M | +121% |
| Total assets | DKK 31,5M | -8% |
| Equity | DKK 10M | +9% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.118 | 5.216 | 4.334 | 1.781 | 2.620 | 2.298 | 3.247 | 4.392 | 8.295 | 10.611 | 10.676 | 12.620 | 12.208 | 14.009 |
| Staff expenses | -1.234 | -1.426 | -1.581 | -1.464 | -828 | -468 | -657 | -1.506 | -4.062 | -4.636 | -3.728 | -4.626 | -4.764 | -4.700 |
| EBITDA | 2.884 | 3.791 | 2.753 | 318 | 1.792 | 1.777 | 2.203 | 2.886 | 4.233 | 5.975 | 6.948 | 7.995 | 7.383 | 9.298 |
| Depreciation & amort. | -963 | -1.348 | -1.761 | -1.770 | -1.151 | -1.093 | -1.004 | -1.418 | -3.089 | -3.893 | -3.729 | -4.054 | -5.638 | -6.185 |
| EBIT | 1.921 | 2.443 | 992 | -1.452 | 641 | 684 | 1.198 | 1.468 | 1.144 | 2.081 | 3.219 | 3.941 | 1.746 | 3.112 |
| Net financials | -334 | -335 | -560 | -320 | -210 | -210 | -959 | -92 | 169 | -307 | -323 | -389 | -745 | -879 |
| Profit before tax | 1.586 | 2.108 | 431 | -1.772 | 431 | 474 | 239 | 1.376 | 1.313 | 1.775 | 2.896 | 3.552 | 1.001 | 2.233 |
| Tax | 397 | 528 | 50 | -388 | 95 | 104 | 238 | 228 | 364 | 172 | 563 | 832 | 209 | 484 |
| Net profit | 1.190 | 1.580 | 382 | -1.383 | 336 | 370 | 1 | 1.148 | 949 | 1.602 | 2.333 | 2.720 | 792 | 1.750 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.760 | 12.855 | 12.226 | 7.987 | 9.515 | 9.463 | 13.403 | 17.754 | 18.898 | 22.500 | 25.047 | 28.964 | 34.217 | 31.487 |
| Equity | 2.506 | 3.886 | 3.968 | 2.384 | 2.721 | 3.090 | 3.092 | 4.133 | 4.478 | 5.970 | 7.433 | 9.283 | 9.175 | 10.024 |
| Long-term debt | 4.185 | 5.756 | 5.420 | 3.207 | 4.351 | 3.986 | 4.225 | 8.268 | 9.697 | 11.165 | 11.931 | 12.445 | 16.586 | 16.557 |
| Short-term debt | 1.808 | 2.718 | 2.467 | 2.374 | 2.327 | 2.164 | 5.627 | 4.664 | 3.957 | 4.426 | 4.328 | 6.039 | 7.050 | 3.857 |
| Total debt | 5.993 | 8.474 | 7.887 | 5.581 | 6.677 | 6.151 | 9.852 | 12.933 | 13.654 | 15.591 | 16.258 | 18.484 | 23.637 | 20.414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GG Management | Management | 2007 | — | — |
FD Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. DYBVAD HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
R. Dybvad Holding ApS | Company | 20.0% | 20.0% | 2020 |
C. Dybvad Holding ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Gammelgaard | Management | 0 companies |
| Finn Dybvad | Management | 0 companies |