| Revenue | DKK 1,3M | -16% |
| EBITDA | DKK 146K | -74% |
| Net profit | DKK 66K | -85% |
| Total assets | DKK 1,6M | -14% |
| Equity | DKK 892K | +8% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | -12 | -280 | -12 | 0 | 152 | 836 | 857 | 537 | 857 | 773 | 1.493 | 1.258 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -137 | -647 | -557 | -633 | -646 | -718 | -933 | -1.113 |
| EBITDA | 59 | -12 | -280 | -12 | 0 | 15 | 189 | 301 | -96 | 211 | 55 | 559 | 146 |
| Depreciation & amort. | -36 | -36 | -36 | -3 | -0 | -18 | -43 | -51 | -56 | -56 | -44 | -27 | -8 |
| EBIT | 23 | -48 | -316 | -15 | 0 | -3 | 146 | 250 | -152 | 155 | 11 | 532 | 138 |
| Net financials | -25 | -44 | -23 | -5 | 0 | -1 | -3 | -5 | -2 | -2 | -14 | -6 | -49 |
| Profit before tax | -1 | -92 | -339 | -20 | 0 | -4 | 143 | 244 | -154 | 152 | -3 | 526 | 89 |
| Tax | 1 | 43 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 79 | 23 |
| Net profit | -2 | -136 | -339 | -20 | 0 | -4 | 143 | 244 | -154 | 152 | -3 | 447 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 259 | 413 | 77 | 0 | 0 | 490 | 511 | 714 | 669 | 830 | 756 | 1.811 | 1.554 |
| Equity | -6 | -141 | -480 | -500 | 0 | -4 | 139 | 383 | 229 | 381 | 378 | 826 | 892 |
| Long-term debt | 0 | 0 | 350 | 0 | 0 | 290 | 170 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 264 | 554 | 207 | 500 | 0 | 204 | 202 | 331 | 440 | 449 | 378 | 985 | 662 |
| Total debt | 264 | 554 | 557 | 500 | 0 | 494 | 372 | 331 | 440 | 449 | 378 | 985 | 662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2018 | |
Acapella Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Madsen | Founder | 0 companies |