| Revenue | DKK 846K | +3034% |
| EBITDA | DKK 253K | +440% |
| Net profit | DKK 58K | +160% |
| Total assets | DKK 2,9M | -2% |
| Equity | DKK 414K | +16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 384 | 334 | 336 | 472 | 532 | 514 | 595 | 708 | 555 | 811 | 626 | 949 | 27 | 846 |
| Staff expenses | -140 | -156 | -243 | -254 | -125 | -180 | -239 | -334 | -338 | -277 | -336 | -252 | -408 | -101 | -593 |
| EBITDA | -3 | 228 | 136 | 82 | 347 | 352 | 275 | 261 | 371 | 278 | 476 | 374 | 541 | -74 | 253 |
| Depreciation & amort. | -54 | -54 | 22 | -37 | -37 | -22 | -98 | -98 | -98 | -98 | -118 | -118 | -79 | -18 | -100 |
| EBIT | -56 | 174 | 114 | 45 | 309 | 330 | 177 | 163 | 272 | 180 | 358 | 256 | 462 | -92 | 153 |
| Net financials | -69 | -48 | -46 | -36 | -33 | -28 | -87 | -91 | -84 | -39 | -81 | -144 | -89 | -26 | -79 |
| Profit before tax | -125 | 126 | 68 | 9 | 276 | 302 | 90 | 72 | 189 | 141 | 277 | 112 | 373 | -118 | 73 |
| Tax | -31 | 12 | 10 | 27 | 61 | 66 | 29 | 16 | 42 | 19 | 58 | 36 | 83 | -21 | 15 |
| Net profit | -94 | 114 | 58 | -18 | 215 | 236 | 61 | 56 | 147 | 122 | 219 | 76 | 290 | -97 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.479 | 3.831 | 3.598 | 3.578 | 3.858 | 4.053 | 3.346 | 3.261 | 3.629 | 3.386 | 3.147 | 3.062 | 3.499 | 2.962 | 2.890 |
| Equity | -7 | 108 | 166 | 142 | 358 | 593 | 695 | 751 | 898 | 810 | 887 | 163 | 453 | 356 | 414 |
| Long-term debt | 3.425 | 3.700 | 3.241 | 3.244 | 3.301 | 3.132 | 2.235 | 2.098 | 1.997 | 2.021 | 1.635 | 2.097 | 1.821 | 1.600 | 1.400 |
| Short-term debt | 60 | 23 | 191 | 172 | 120 | 218 | 284 | 265 | 570 | 375 | 427 | 605 | 1.020 | 806 | 866 |
| Total debt | 3.486 | 3.723 | 3.432 | 3.416 | 3.421 | 3.350 | 2.519 | 2.363 | 2.567 | 2.396 | 2.062 | 2.701 | 2.842 | 2.406 | 2.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gerda Serritzlew | Founder | 0 companies |