| Revenue | DKK 38,8M | +4% |
| EBITDA | DKK 5,4M | -7% |
| Net profit | DKK 1,3M | -43% |
| Total assets | DKK 56M | +9% |
| Equity | DKK 12,5M | +11% |
| Employees | 62 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.242 | 16.765 | 14.810 | 14.010 | 17.030 | 15.468 | 34.382 | 34.218 | 44.863 | 46.494 | 42.812 | 37.275 | 38.843 |
| Staff expenses | -8.414 | -10.683 | -10.400 | -10.071 | -11.656 | -11.272 | -28.775 | -32.281 | -37.164 | -41.031 | -37.436 | -31.243 | -33.423 |
| EBITDA | 3.748 | 5.790 | 4.377 | 4.122 | 5.279 | 3.972 | 5.438 | 1.874 | 8.429 | 5.722 | 6.588 | 5.842 | 5.439 |
| Depreciation & amort. | -1.868 | -1.558 | -2.051 | -2.119 | -1.185 | -1.087 | -1.753 | -2.175 | -1.989 | -6.764 | -3.270 | -1.032 | -1.736 |
| EBIT | 1.881 | 4.232 | 2.326 | 2.003 | 4.094 | 2.885 | 3.685 | -302 | 6.440 | -1.042 | 3.317 | 4.810 | 3.703 |
| Net financials | -815 | -645 | -699 | -691 | -559 | -575 | -806 | -656 | -409 | -976 | -1.023 | -1.806 | -2.006 |
| Profit before tax | 1.066 | 3.587 | 1.627 | 1.312 | 3.535 | 2.310 | 2.879 | -958 | 6.030 | -2.018 | 2.294 | 3.005 | 1.697 |
| Tax | 284 | 900 | 357 | 205 | 834 | 433 | 641 | -206 | 1.329 | -404 | 512 | 797 | 432 |
| Net profit | 782 | 2.687 | 1.270 | 1.108 | 2.700 | 1.877 | 2.238 | -752 | 4.702 | -1.614 | 1.782 | 2.207 | 1.265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.072 | 27.761 | 28.062 | 29.089 | 29.853 | 33.193 | 42.079 | 37.604 | 55.758 | 63.330 | 55.001 | 51.167 | 55.959 |
| Equity | 4.871 | 7.558 | 8.828 | 9.436 | 11.386 | 8.763 | 10.921 | 8.169 | 12.870 | 7.256 | 9.038 | 11.245 | 12.510 |
| Long-term debt | 9.354 | 8.144 | 7.832 | 5.509 | 3.668 | 2.102 | 4.156 | 3.708 | 33 | 12.576 | 10.794 | 7.650 | 8.834 |
| Short-term debt | 9.848 | 11.427 | 10.916 | 13.816 | 14.402 | 21.744 | 25.858 | 24.791 | 41.793 | 42.839 | 33.998 | 30.304 | 32.214 |
| Total debt | 19.201 | 19.571 | 18.747 | 19.325 | 18.069 | 23.846 | 30.014 | 28.498 | 41.825 | 55.415 | 44.792 | 37.953 | 41.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2015 | — | — |
SP Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GERSTRØM HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
P GERSTRØM HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
J GERSTRØM HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Gerstrøm | Management | 0 companies |
| Søren Peter Gerstrøm | Management | 0 companies |