| Revenue | DKK 599K | -18% |
| EBITDA | DKK 141K | -16% |
| Net profit | DKK 118K | -7% |
| Total assets | DKK 381K | -8% |
| Equity | DKK 247K | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 570 | 412 | 524 | 627 | 508 | 547 | 677 | 581 | 659 | 548 | 592 | 735 | 728 | 599 |
| Staff expenses | -445 | -546 | -260 | -312 | -385 | -319 | -391 | -362 | -280 | -217 | -331 | -444 | -248 | -228 |
| EBITDA | 99 | -142 | 270 | 158 | -6 | 24 | 10 | 3 | 157 | 117 | 63 | 2 | 167 | 141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | -142 | 270 | 158 | -6 | 24 | 10 | 3 | 157 | 117 | 63 | 2 | 167 | 141 |
| Net financials | -16 | -22 | 10 | 8 | 3 | -0 | 5 | -2 | -8 | -9 | -6 | -1 | -2 | 11 |
| Profit before tax | 83 | -164 | 280 | 166 | -3 | 24 | 15 | 0 | 149 | 108 | 57 | 1 | 165 | 152 |
| Tax | 24 | -0 | 68 | 42 | -1 | 5 | 3 | 0 | 33 | 24 | 13 | 1 | 37 | 34 |
| Net profit | 59 | -164 | 212 | 125 | -2 | 19 | 12 | 0 | 116 | 84 | 44 | -0 | 128 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 520 | 250 | 434 | 542 | 432 | 549 | 655 | 565 | 662 | 599 | 532 | 455 | 414 | 381 |
| Equity | 227 | 62 | 274 | 398 | 296 | 315 | 327 | 127 | 243 | 217 | 172 | 132 | 259 | 247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5 | 3 | 0 | 33 | 23 | 0 | 0 | 20 | 0 |
| Short-term debt | 293 | 188 | 160 | 143 | 136 | 229 | 325 | 438 | 386 | 359 | 361 | 323 | 135 | 134 |
| Total debt | 293 | 188 | 160 | 143 | 136 | 234 | 329 | 438 | 419 | 382 | 361 | 323 | 155 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2009 | — | — |
HS Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GIXE ApS | Company | 90.0% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Dons | Management | 0 companies |
| Henrik Søeborg | Audit | 0 companies |
| Gisle Dons | Chairman | 0 companies |
| Gitte Krogh Dons | Board of Directors | 0 companies |
| Troels Peter Troelsen | Board of Directors | 0 companies |