| Revenue | DKK 162K | -8% |
| EBITDA | DKK 56K | +128% |
| Net profit | DKK 11K | +105% |
| Total assets | DKK 454K | -2% |
| Equity | DKK -54K | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.138 | 866 | 990 | 1.128 | 1.282 | 1.315 | 1.015 | 991 | 1.069 | 797 | 1.328 | 646 | 176 | 162 |
| Staff expenses | -1.033 | -894 | -826 | -894 | -934 | -1.005 | -601 | -754 | -890 | -708 | -1.032 | -853 | -375 | -106 |
| EBITDA | 105 | -28 | 164 | 235 | 349 | 310 | 414 | 237 | 179 | 89 | 297 | -209 | -199 | 56 |
| Depreciation & amort. | 95 | -93 | 37 | 21 | -25 | -35 | -0 | -60 | -56 | -23 | -18 | -18 | -18 | -11 |
| EBIT | 10 | -122 | 127 | 213 | 323 | 275 | 414 | 178 | 123 | 66 | 279 | -227 | -217 | 45 |
| Net financials | -80 | -94 | -59 | -36 | -29 | -6 | -25 | -42 | -37 | -18 | -7 | -13 | -38 | -30 |
| Profit before tax | -36 | -122 | 68 | 178 | 295 | 269 | 389 | 135 | 86 | 49 | 272 | -240 | -255 | 16 |
| Tax | 17 | 47 | 16 | 40 | 67 | 60 | 89 | 31 | 18 | 11 | 63 | -51 | -51 | 5 |
| Net profit | -53 | -169 | 52 | 138 | 227 | 210 | 300 | 104 | 68 | 37 | 209 | -189 | -204 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 831 | 633 | 454 | 434 | 529 | 901 | 824 | 422 | 2.035 | 994 | 793 | 614 | 461 | 454 |
| Equity | 46 | -122 | -70 | 67 | 294 | 429 | 500 | 184 | 196 | 234 | 443 | 139 | -65 | -54 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 610 | 0 | 0 | 0 | 0 |
| Short-term debt | 784 | 755 | 524 | 367 | 235 | 463 | 313 | 236 | 1.839 | 151 | 350 | 475 | 526 | 508 |
| Total debt | 784 | 755 | 524 | 367 | 235 | 463 | 313 | 236 | 1.839 | 760 | 350 | 475 | 526 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Andersen | Management | 0 companies |
| Daniel Dynes Dinesen | Board of Directors | 0 companies |
| Sara Louise Dinesen Jensen | Board of Directors | 0 companies |
| Oliver Ingemann Dinesen | Board of Directors | 0 companies |