| Revenue | DKK 689K | -16% |
| EBITDA | DKK 689K | -16% |
| Net profit | DKK 426K | +4% |
| Total assets | DKK 1,2M | -61% |
| Equity | DKK 1M | +71% |
| Employees | 5 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.727 | 3.795 | 1.807 | 4.613 | 2.914 | 2.582 | 2.440 | 2.334 | 794 | -17 | -17 | 312 | 592 | 820 | 689 |
| Staff expenses | -3.489 | -3.776 | -3.930 | -4.115 | -3.879 | -2.408 | -3.248 | -4.289 | -891 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.762 | 19 | -2.124 | 498 | -966 | -82 | -808 | -1.955 | -97 | -17 | -17 | 312 | 592 | 820 | 689 |
| Depreciation & amort. | 462 | 492 | 506 | 509 | 514 | 88 | -20 | -297 | -112 | -0 | -0 | -82 | -140 | -122 | -116 |
| EBIT | -2.224 | -472 | -2.630 | -11 | -1.479 | -170 | -828 | -2.252 | -210 | -17 | -17 | 230 | 452 | 698 | 573 |
| Net financials | -10 | -0 | 22 | 23 | 80 | -0 | -136 | -204 | -69 | 10 | 11 | 9 | -49 | -175 | -27 |
| Profit before tax | -2.234 | -473 | -2.608 | 12 | -1.399 | -170 | -964 | -2.456 | -279 | -7 | -6 | 240 | 403 | 523 | 546 |
| Tax | -368 | -360 | -84 | -0 | 0 | -230 | -212 | -510 | -9 | -0 | -58 | -586 | 91 | 115 | 120 |
| Net profit | -1.867 | -112 | -2.523 | 12 | -1.399 | 60 | -751 | -1.946 | -269 | -7 | 52 | 826 | 312 | 408 | 426 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.415 | 12.069 | 8.717 | 8.615 | 6.712 | 2.702 | 5.270 | 9.605 | 704 | 607 | 659 | 5.889 | 4.933 | 2.938 | 1.156 |
| Equity | 9.734 | 9.522 | 6.998 | 7.011 | 5.611 | 572 | 321 | -1.625 | 605 | 599 | 651 | 1.477 | 1.789 | 598 | 1.023 |
| Long-term debt | 493 | 353 | 276 | 195 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 3.114 | 2.556 | 1.779 | 103 |
| Short-term debt | 744 | 2.110 | 1.442 | 1.409 | 991 | 2.130 | 4.949 | 11.230 | 99 | 8 | 8 | 1.298 | 588 | 561 | 30 |
| Total debt | 1.237 | 2.463 | 1.719 | 1.605 | 1.101 | 2.130 | 4.949 | 11.230 | 99 | 8 | 8 | 4.412 | 3.144 | 2.340 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2016 | — | — |
PF Founder | Founder | 2011 | — | — |
PF Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Trinitas Invest A/S | Company | 100.0% | 100.0% | 2016 |
TOP RØG HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Nielsen | Management | 0 companies |
| Poul Flyvholm | Founder | 0 companies |
| Per Flyvholm | Founder | 0 companies |