| Revenue | DKK 2,3M | +805% |
| EBITDA | DKK 2,3M | +805% |
| Net profit | DKK 2M | +7817% |
| Total assets | DKK 2,5M | -47% |
| Equity | DKK 2,1M | +1839% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 459 | 352 | 517 | 359 | 315 | 281 | 292 | 301 | 362 | 335 | 428 | 255 | 2.312 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 459 | 352 | 331 | 359 | 315 | 281 | 292 | 301 | 362 | 335 | 428 | 255 | 2.312 |
| Depreciation & amort. | 79 | 77 | 74 | 82 | 73 | -74 | -76 | -75 | -113 | -113 | -113 | -113 | -19 |
| EBIT | 381 | 275 | 257 | 277 | 241 | 208 | 216 | 226 | 249 | 222 | 315 | 143 | 2.294 |
| Net financials | -268 | -268 | -270 | -263 | -257 | -225 | -187 | -188 | -147 | -141 | -139 | -117 | 45 |
| Profit before tax | 112 | 7 | -13 | 14 | -16 | -17 | 29 | 38 | 102 | 81 | 176 | 26 | 2.339 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 19 | 1 | 333 |
| Net profit | 112 | 7 | -13 | 14 | -16 | -17 | 29 | 38 | 102 | 81 | 157 | 25 | 2.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.388 | 4.455 | 4.106 | 4.067 | 3.957 | 3.862 | 3.900 | 3.865 | 4.525 | 4.561 | 4.665 | 4.656 | 2.459 |
| Equity | -303 | -291 | -304 | -290 | -306 | -324 | -294 | -257 | -155 | -74 | 84 | 109 | 2.115 |
| Long-term debt | 3.096 | 2.996 | 2.896 | 2.796 | 2.696 | 2.596 | 2.496 | 2.478 | 3.269 | 3.199 | 4.419 | 4.347 | 0 |
| Short-term debt | 1.595 | 1.750 | 1.514 | 1.561 | 1.567 | 1.590 | 1.699 | 1.644 | 1.410 | 1.435 | 162 | 200 | 344 |
| Total debt | 4.691 | 4.746 | 4.410 | 4.357 | 4.263 | 4.186 | 4.195 | 4.121 | 4.679 | 4.635 | 4.581 | 4.547 | 344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE Management | Management | 2008 | — | — |
KT Management | Management | 2007 | — | — |
HF Management | Management | 2007 | — | — |
AK Management | Management | 2008 | — | — |
JR Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2023 | |
GPI CONSULTANCE & ACQUISITIONS ApS | Company | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gilles Etrillard | Management | 0 companies |
| Kim Tranholm | Management | 0 companies |
| Hans Friedrich Lorenzen | Management | 0 companies |
| Alexander Klafsky | Management | 0 companies |
| Jesper Rasmussen | Unofficial title | 0 companies |