| Revenue | DKK 16,5M | +18% |
| EBITDA | DKK 5,5M | +83% |
| Net profit | DKK 869K | +189% |
| Total assets | DKK 31,5M | -9% |
| Equity | DKK 8M | +12% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.552 | 5.279 | 5.919 | 8.484 | 10.771 | 11.705 | 12.138 | 11.494 | 13.129 | 16.024 | 16.671 | 13.977 | 16.461 |
| Staff expenses | -2.308 | -3.451 | -4.586 | -5.501 | -7.132 | -8.593 | -9.056 | -8.761 | -9.003 | -10.450 | -10.696 | -11.001 | -11.005 |
| EBITDA | 1.244 | 1.829 | 1.333 | 2.983 | 3.639 | 3.091 | 3.082 | 2.733 | 4.126 | 5.575 | 5.976 | 2.975 | 5.455 |
| Depreciation & amort. | -386 | -692 | -932 | -1.455 | -2.171 | 2.227 | -1.955 | -2.238 | -2.101 | -2.701 | -3.100 | -3.309 | -3.260 |
| EBIT | 858 | 1.137 | 401 | 1.528 | 1.468 | 864 | 1.127 | 494 | 2.025 | 2.874 | 2.875 | -333 | 2.195 |
| Net financials | -215 | -228 | -361 | -369 | -552 | -517 | -577 | -435 | -652 | -581 | -514 | -952 | -1.076 |
| Profit before tax | 642 | 909 | 40 | 1.159 | 916 | 348 | 550 | 59 | 1.373 | 2.293 | 2.361 | -1.285 | 1.119 |
| Tax | 168 | 202 | -3 | 266 | 215 | 91 | 148 | 7 | 310 | 494 | 508 | -306 | 250 |
| Net profit | 474 | 707 | 43 | 893 | 701 | 257 | 402 | 52 | 1.063 | 1.799 | 1.853 | -979 | 869 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.758 | 9.387 | 11.636 | 13.709 | 21.848 | 23.859 | 24.324 | 21.801 | 23.859 | 30.443 | 31.438 | 34.738 | 31.514 |
| Equity | 846 | 1.503 | 1.546 | 2.439 | 3.140 | 3.347 | 3.699 | 3.697 | 4.761 | 6.503 | 8.299 | 7.170 | 8.039 |
| Long-term debt | 1.954 | 3.982 | 5.630 | 6.152 | 9.519 | 9.772 | 7.932 | 6.554 | 3.968 | 8.084 | 9.129 | 12.709 | 11.579 |
| Short-term debt | 1.666 | 3.427 | 4.135 | 4.562 | 8.419 | 9.879 | 11.684 | 10.534 | 13.805 | 14.036 | 11.884 | 13.039 | 9.839 |
| Total debt | 3.620 | 7.409 | 9.764 | 10.715 | 17.938 | 19.652 | 19.616 | 17.088 | 17.773 | 22.120 | 21.013 | 25.748 | 21.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GSCANLÆG Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Grønhøj Løvkilde | Founder | 0 companies |
| Heino Niels Hansen | Chairman | 0 companies |
| Torsten Svendsen | Board of Directors | 0 companies |
| Klaus Sell | Board of Directors | 0 companies |
| Niels Madsen | Board of Directors | 0 companies |
| Mogens Juul Nielsen | Chairman | 0 companies |
| Egon Jensen | Board of Directors | 0 companies |