| Revenue | DKK 5,2M | -2% |
| EBITDA | DKK 1,1M | -20% |
| Net profit | DKK 718K | -32% |
| Total assets | DKK 11,2M | +8% |
| Equity | DKK -251K | +74% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 464 | 2.527 | 2.759 | 3.329 | 3.665 | 3.661 | 3.993 | 4.434 | 3.580 | 3.518 | 4.909 | 5.363 | 5.247 |
| Staff expenses | -2.135 | -2.489 | -3.165 | -3.029 | -3.275 | -4.338 | -3.697 | -3.912 | -3.404 | -3.203 | -3.486 | -3.976 | -4.132 |
| EBITDA | -1.671 | 38 | -406 | 300 | 390 | -677 | 296 | 522 | 176 | 314 | 830 | 1.386 | 1.115 |
| Depreciation & amort. | -173 | -81 | -112 | -146 | -178 | -183 | -183 | -159 | -142 | -157 | -155 | -150 | -168 |
| EBIT | -1.844 | -43 | -518 | 153 | 213 | -860 | 114 | 364 | 34 | 158 | 675 | 1.236 | 947 |
| Net financials | 904 | -281 | -85 | -150 | -197 | -167 | -108 | -99 | 1.031 | -52 | -52 | -341 | -36 |
| Profit before tax | -940 | -323 | -603 | 3 | 16 | -1.026 | 6 | 265 | 1.065 | 105 | 623 | 896 | 911 |
| Tax | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -283 | -156 | 193 |
| Net profit | -940 | -322 | -603 | 3 | 16 | -1.026 | 6 | 265 | 1.065 | 105 | 906 | 1.051 | 718 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.552 | 8.707 | 8.916 | 9.903 | 9.902 | 9.738 | 9.408 | 9.649 | 9.884 | 9.878 | 9.931 | 10.345 | 11.157 |
| Equity | -2.434 | -2.757 | -3.360 | -3.357 | -3.341 | -4.367 | -4.362 | -4.097 | -3.032 | -2.927 | -2.020 | -969 | -251 |
| Long-term debt | 10.427 | 9.970 | 9.957 | 11.005 | 10.183 | 10.910 | 11.369 | 11.163 | 10.311 | 8.301 | 7.822 | 9.318 | 9.433 |
| Short-term debt | 560 | 1.494 | 2.319 | 2.255 | 3.059 | 3.195 | 2.401 | 2.583 | 2.604 | 4.503 | 4.129 | 1.996 | 1.974 |
| Total debt | 10.986 | 11.464 | 12.276 | 13.260 | 13.243 | 14.105 | 13.770 | 13.746 | 12.915 | 12.804 | 11.952 | 11.314 | 11.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Management | Management | 2021 | — | — |
LN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
GO Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Geert Bruno Sørensen | Management | 0 companies |
| Lasse Nicky Nybo-Andreasen | Chief Executive Officer | 0 companies |
| Niels Jørgen Kongsgaard Hansen | Chief Executive Officer | 0 companies |
| Grethe Olsen | Management | 0 companies |
| Lis Nørhøj | Board of Directors | 0 companies |
| Knud Larn | Chairman | 0 companies |
| Henrik Olsen | Chairman | 0 companies |
| Birgitte Thyssen | Deputy Chairman | 0 companies |
| Bjarne Birkbak Madsen | Chairman | 0 companies |
| Charlotte Lydholm | Board of Directors | 0 companies |
| Aage Wolff-Sneedorff | Board of Directors | 0 companies |
| Kathe Berger Stark | Deputy Chairman | 0 companies |
| Carl Axel Lorentzen | Board of Directors | 0 companies |
| Solveig Elisabeth Gissel Ståhl-Nielsen | Board of Directors | 0 companies |
| Bodil Glønborg Andreasen | Board of Directors | 0 companies |
| Marianne Rygh | Board of Directors | 0 companies |
| Dorte Lund Kappelgaard | Chairman | 0 companies |
| Jesper Kejlhof | Board of Directors | 0 companies |
| Kaj Asbjørn Jensen | Board of Directors | 0 companies |
| Finn Ahlmann Bauck Dyrhagen | Board of Directors | 0 companies |