| Revenue | DKK 48K | -60% |
| EBITDA | DKK 48K | -60% |
| Net profit | DKK -71K | +21% |
| Total assets | DKK 2,1M | -61% |
| Equity | DKK 128K | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 80 | 100 | 143 | 51 | 74 | 106 | 129 | 169 | 123 | 70 | 149 | 119 | 48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | 60 | 80 | 123 | 51 | 74 | 106 | 129 | 169 | 123 | 70 | 149 | 119 | 48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -26 | -26 | -45 | -51 | -57 | -45 | -124 | -125 | -49 | -49 |
| EBIT | 84 | 60 | 80 | 123 | 25 | 48 | 61 | 78 | 112 | 78 | -54 | 24 | 70 | -1 |
| Net financials | -29 | -20 | -19 | -16 | -26 | -33 | -31 | -41 | -60 | -69 | -70 | -89 | -185 | -89 |
| Profit before tax | 55 | 40 | 61 | 107 | -1 | 15 | 30 | 37 | 52 | 9 | -124 | -65 | -115 | -90 |
| Tax | 9 | -6 | 15 | 25 | 0 | 3 | 7 | 8 | 6 | -9 | -26 | 38 | -26 | -19 |
| Net profit | 46 | 46 | 45 | 83 | -2 | 12 | 23 | 28 | 46 | 17 | -98 | -103 | -89 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.226 | 1.253 | 1.195 | 1.251 | 1.622 | 1.535 | 1.656 | 1.592 | 2.019 | 2.516 | 2.416 | 5.085 | 5.292 | 2.076 |
| Equity | — | 235 | 280 | 362 | 361 | 373 | 396 | 425 | 471 | 488 | 390 | 288 | 198 | 128 |
| Long-term debt | 1.396 | 1.276 | 1.171 | 1.055 | 918 | 798 | 2 | 4 | 9 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 263 | 205 | 228 | 613 | 571 | 1.062 | 963 | 1.342 | 1.811 | 1.814 | 4.558 | 4.836 | 1.709 |
| Total debt | 1.605 | 1.539 | 1.376 | 888 | 1.262 | 1.369 | 1.064 | 967 | 1.351 | 1.811 | 1.814 | 4.558 | 4.836 | 1.709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK Management | Management | 2009 | — | — |
OT Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GV 42 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Kennedy | Management | 0 companies |
| Ole Thoft Jensen | Management | 0 companies |