| Revenue | DKK 2,5M | -51% |
| EBITDA | DKK 631K | -81% |
| Net profit | DKK 137K | -94% |
| Total assets | DKK 4,3M | -8% |
| Equity | DKK 2,9M | +5% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.346 | 1.516 | 1.590 | 1.258 | 856 | 488 | 298 | -7 | -18 | -0 | 1.498 | 3.877 | 5.105 | 2.502 |
| Staff expenses | -1.403 | -1.104 | -1.179 | -1.161 | -1.160 | -822 | -365 | -0 | -0 | -0 | -920 | -1.593 | -1.699 | -1.872 |
| EBITDA | 943 | 413 | 411 | 97 | -303 | -334 | -67 | -7 | -18 | -0 | 577 | 2.284 | 3.407 | 631 |
| Depreciation & amort. | -0 | -13 | -63 | -82 | -100 | -102 | -0 | -0 | -0 | -0 | -394 | -436 | -440 | -490 |
| EBIT | 943 | 400 | 348 | 15 | -403 | -437 | -67 | -7 | -18 | -0 | 183 | 1.848 | 2.967 | 141 |
| Net financials | -33 | -24 | -20 | -1 | -0 | -0 | -0 | 0 | 0 | 0 | -92 | -58 | 0 | 4 |
| Profit before tax | 910 | 375 | 328 | 14 | -404 | -437 | -67 | -7 | -18 | -0 | 91 | 1.790 | 2.967 | 145 |
| Tax | 228 | 94 | 82 | 3 | -90 | -94 | -14 | -1 | -4 | -0 | 20 | 394 | 653 | 8 |
| Net profit | 682 | 281 | 246 | 11 | -314 | -343 | -54 | -5 | -14 | -0 | 70 | 1.396 | 2.314 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.427 | 1.233 | 982 | 869 | 643 | 511 | 336 | 28 | 9 | 5 | 3.576 | 3.078 | 4.670 | 4.284 |
| Equity | 129 | 161 | 167 | 178 | -137 | -480 | -533 | -539 | -553 | 5 | 75 | 1.472 | 2.786 | 2.922 |
| Long-term debt | 433 | 132 | 81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 379 | 662 | 53 |
| Short-term debt | 140 | 930 | 723 | 675 | 766 | 980 | 869 | 567 | 562 | 0 | 3.480 | 1.192 | 1.196 | 1.309 |
| Total debt | 1.297 | 1.062 | 804 | 675 | 766 | 980 | 869 | 567 | 562 | 0 | 3.480 | 1.571 | 1.858 | 1.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Management | Management | 2021 | — | — |
LS Management | Management | 2021 | — | — |
SB Management | Management | 2010 | — | — |
GE Management | Management | 2010 | — | — |
JH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GM ENTERPRISES ApS | Company | 25.0% | 25.0% | 2021 |
STORGAARD ApS | Company | 25.0% | 25.0% | 2021 |
GBR ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Gustav Bruun Rasmussen | Management | 0 companies |
| Lennart Storgaard Victor | Management | 0 companies |
| Søren Bay Wedebye | Management | 0 companies |
| Gregory Edward Magrath | Management | 0 companies |
| Jan Henrik Søe-Pedersen | Management | 0 companies |