| Revenue | DKK 9,6M | +44% |
| EBITDA | DKK 1,2M | +168% |
| Net profit | DKK 837K | +137% |
| Total assets | DKK 5,4M | -4% |
| Equity | DKK 2,8M | +24% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.651 | 2.039 | 2.568 | 3.399 | 4.043 | 5.022 | 5.645 | 7.417 | 7.415 | 7.132 | 7.684 | 6.687 | 9.598 |
| Staff expenses | -1.544 | -1.700 | -2.289 | -2.696 | -3.470 | -4.085 | -4.922 | -6.397 | -6.208 | -6.187 | -6.364 | -6.226 | -8.362 |
| EBITDA | 107 | 338 | 274 | 703 | 573 | 937 | 723 | 1.019 | 1.207 | 945 | 1.320 | 461 | 1.237 |
| Depreciation & amort. | -27 | -31 | -61 | -50 | -43 | -43 | -34 | -29 | -39 | -52 | -78 | -79 | -226 |
| EBIT | 80 | 307 | 212 | 652 | 531 | 894 | 690 | 990 | 1.169 | 893 | 1.242 | 381 | 1.010 |
| Net financials | 9 | 2 | 21 | -7 | -21 | 25 | 79 | 62 | 14 | 86 | 27 | 71 | 64 |
| Profit before tax | 89 | 309 | 233 | 645 | 510 | 919 | 768 | 1.052 | 1.183 | 979 | 1.269 | 452 | 1.074 |
| Tax | 21 | 76 | 60 | 158 | 114 | 211 | 172 | 234 | 270 | 226 | 286 | 100 | 237 |
| Net profit | 68 | 233 | 173 | 487 | 396 | 707 | 596 | 818 | 912 | 752 | 982 | 353 | 837 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 855 | 1.494 | 1.890 | 2.765 | 3.697 | 4.568 | 5.045 | 4.640 | 6.433 | 5.210 | 5.804 | 5.641 | 5.421 |
| Equity | 352 | 584 | 607 | 944 | 1.189 | 1.747 | 1.543 | 1.762 | 1.874 | 1.726 | 2.709 | 2.261 | 2.799 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 13 | 16 | 20 | 0 |
| Short-term debt | 503 | 903 | 1.280 | 1.820 | 2.507 | 2.821 | 3.501 | 2.832 | 4.558 | 3.470 | 3.080 | 3.359 | 2.574 |
| Total debt | 503 | 903 | 1.280 | 1.820 | 2.507 | 2.821 | 3.501 | 2.878 | 4.558 | 3.470 | 3.080 | 3.359 | 2.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2007 | — | — |
RG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GIMM HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Gimm | Management | 0 companies |
| Rasmus Gimm | Management | 0 companies |