| Revenue | DKK 578K | -61% |
| EBITDA | DKK 2,5M | -10% |
| Net profit | DKK 44K | -89% |
| Total assets | DKK 53,8M | +3% |
| Equity | DKK 14,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.638 | 2.104 | 2.963 | 4.547 | -1.669 | 1.069 | -222 | 589 | 3.218 | 2.076 | 1.006 | 1.479 | 578 |
| Staff expenses | -1.245 | -1.025 | -784 | -770 | -821 | -86 | -3 | -0 | -120 | -0 | -444 | -214 | -229 |
| EBITDA | 2.393 | 1.079 | 2.179 | 3.777 | -2.490 | 983 | 355 | 589 | 3.098 | 2.076 | -888 | 2.765 | 2.500 |
| Depreciation & amort. | -61 | -103 | -103 | -103 | -59 | -18 | -0 | -0 | -0 | -0 | -9 | -20 | -58 |
| EBIT | 2.333 | 976 | 2.076 | 3.674 | -2.549 | 964 | 355 | 589 | 3.098 | 2.076 | -897 | 2.745 | 2.441 |
| Net financials | -1.135 | -957 | -1.911 | -1.960 | 2.731 | -862 | -204 | -452 | -347 | -332 | 1.556 | -1.947 | -2.376 |
| Profit before tax | 1.198 | 19 | 166 | 1.715 | 182 | 102 | 151 | 137 | 2.751 | 1.743 | 660 | 797 | 66 |
| Tax | 302 | 13 | 149 | 513 | -49 | -0 | -0 | -0 | -0 | 114 | 146 | 388 | 21 |
| Net profit | 896 | 6 | 17 | 1.201 | 230 | 102 | 151 | 137 | 2.751 | 1.630 | 513 | 409 | 44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.908 | 70.820 | 62.308 | 60.209 | 47.312 | 38.960 | 28.765 | 22.731 | 23.465 | 30.558 | 46.489 | 52.505 | 53.843 |
| Equity | 16.099 | 15.220 | 22.737 | 23.938 | 24.169 | 24.270 | 15.550 | 8.862 | 11.613 | 13.242 | 13.755 | 14.164 | 14.209 |
| Long-term debt | 22.377 | 16.627 | 18.085 | 7.903 | 9.145 | 8.498 | 10.707 | 10.581 | 10.463 | 10.006 | 7.977 | 8.707 | 5.383 |
| Short-term debt | 17.423 | 38.945 | 21.471 | 28.364 | 13.998 | 6.192 | 2.508 | 3.288 | 1.389 | 7.310 | 24.748 | 29.237 | 33.833 |
| Total debt | 39.800 | 55.572 | 39.556 | 36.268 | 23.144 | 14.690 | 13.215 | 13.869 | 11.853 | 17.316 | 32.725 | 37.944 | 39.217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2009 | — | — |
MJ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GO ESTATE ApS | Company | 66.7% | 66.7% | 2018 |
MIGR HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
WKJ HOLDING ApS | Company | 15.0% | 15.0% | 2011 |
AULAMA ApS | Company | 20.0% | 20.0% | 2010 |
JG HOLDING, AARHUS ApS | Company | 15.0% | 15.0% | 2014 |
| Individual | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Fisker | Management | 0 companies |
| Michael Julius Gravgaard | Management | 0 companies |
| Flemming Ammentorp Østergaard | Chairman | 0 companies |
| William Vitved Kvist | Board of Directors | 0 companies |
| Jesper Grønkjær | Board of Directors | 0 companies |
| Brede Paulsen Hangeland | Board of Directors | 0 companies |
| Anders Vincents Jansen | Board of Directors | 0 companies |
| Lars Christian Jacobsen | Board of Directors | 0 companies |
| Karen Margrethe Bjerregaard | Board of Directors | 0 companies |
| Tove Fisker | Board of Directors | 0 companies |
| Arne Gillin | Chairman | 0 companies |