| Revenue | DKK -12K | +9% |
| EBITDA | DKK -12K | +76% |
| Net profit | DKK -55K | +50% |
| Total assets | DKK 21K | -73% |
| Equity | DKK -162K | -51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 622 | -152 | 157 | 651 | 915 | 536 | 407 | 300 | -8 | -2 | 148 | -10 | -11 | -12 |
| Staff expenses | -490 | -134 | -70 | -258 | -665 | -385 | -288 | -228 | -3 | -0 | -0 | -89 | -39 | -0 |
| EBITDA | 132 | -285 | 87 | 393 | 250 | 151 | 119 | 72 | -11 | -2 | 148 | -98 | -50 | -12 |
| Depreciation & amort. | 12 | -30 | -30 | -68 | -81 | -59 | -65 | -69 | -31 | -39 | -39 | -46 | -46 | -46 |
| EBIT | 120 | -315 | 57 | 325 | 168 | 92 | 54 | 3 | -42 | -41 | 109 | -144 | -96 | -58 |
| Net financials | -21 | -22 | -53 | -62 | -57 | -50 | -46 | -28 | -4 | -1 | -8 | -3 | -1 | 3 |
| Profit before tax | 99 | -337 | 5 | 263 | 112 | 41 | 8 | -25 | -46 | -42 | 101 | -147 | -96 | -55 |
| Tax | 26 | -86 | 3 | 72 | 28 | 15 | 2 | -6 | -7 | -8 | 23 | -25 | 14 | -0 |
| Net profit | 74 | -251 | 2 | 191 | 84 | 26 | 6 | -20 | -39 | -34 | 78 | -122 | -110 | -55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.547 | 676 | 965 | 884 | 752 | 836 | 579 | 419 | 400 | 348 | 305 | 228 | 80 | 21 |
| Equity | 82 | -169 | -167 | 24 | 107 | 133 | 140 | 120 | 81 | 47 | 125 | 3 | -107 | -162 |
| Long-term debt | 0 | 471 | 471 | 442 | 332 | 221 | 110 | 0 | 0 | 0 | 11 | 0 | 0 | 0 |
| Short-term debt | 1.460 | 375 | 661 | 418 | 291 | 444 | 298 | 284 | 311 | 301 | 158 | 225 | 187 | 184 |
| Total debt | 1.460 | 845 | 1.132 | 860 | 623 | 665 | 409 | 284 | 311 | 301 | 168 | 225 | 187 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Frank | Founder | 0 companies |
| Dan Stig Danielsen | Board of Directors | 0 companies |
| Michael Lund Paludan | Board of Directors | 0 companies |