| Revenue | DKK 887K | -19% |
| EBITDA | DKK 101K | -34% |
| Net profit | DKK 80K | -30% |
| Total assets | DKK 482K | +0% |
| Equity | DKK 319K | +34% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 187 | 500 | 550 | 563 | 711 | 993 | 1.015 | 1.096 | 1.088 | 1.107 | 1.092 | 1.101 | 887 |
| Staff expenses | -166 | -441 | -546 | -557 | -717 | -973 | -955 | -978 | -954 | -1.022 | -1.002 | -950 | -786 |
| EBITDA | 21 | 59 | 4 | 6 | -6 | 20 | 60 | 117 | 134 | 84 | 89 | 151 | 101 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 21 | 59 | 4 | 6 | -6 | 20 | 60 | 117 | 134 | 84 | 89 | 151 | 101 |
| Net financials | 13 | 7 | 0 | 0 | -0 | -0 | 0 | -2 | -3 | -4 | -3 | 0 | 3 |
| Profit before tax | 29 | 66 | 4 | 7 | -6 | 20 | 60 | 116 | 131 | 81 | 86 | 152 | 104 |
| Tax | 7 | 17 | 2 | 2 | 0 | 5 | 17 | 28 | 30 | 20 | 21 | 37 | 24 |
| Net profit | 22 | 49 | 2 | 4 | -6 | 15 | 43 | 88 | 101 | 61 | 65 | 115 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 212 | 233 | 250 | 255 | 316 | 395 | 445 | 565 | 710 | 515 | 569 | 483 | 482 |
| Equity | 102 | 151 | 153 | 158 | 151 | 166 | 209 | 297 | 198 | 259 | 324 | 239 | 319 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109 | 82 | 97 | 98 | 164 | 230 | 235 | 268 | 512 | 256 | 245 | 244 | 163 |
| Total debt | 109 | 82 | 97 | 98 | 164 | 230 | 235 | 268 | 512 | 256 | 245 | 244 | 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 2009 | — | — |
JG Management | Management | 2012 | — | — |
GI Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRISTORP INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Pedersen | Management | 0 companies |
| Jette Gunild Pedersen | Management | 0 companies |
| G4 Industries Limited | Founder | 0 companies |
| Michael Andrew Pond | Board of Directors | 0 companies |
| Henrik Lundum | Board of Directors | 0 companies |
| Steven Antony Ashurst | Board of Directors | 0 companies |
| Roy Ashurst | Board of Directors | 0 companies |