| Revenue | DKK 3,9M | +38% |
| EBITDA | DKK 2,1M | +87% |
| Net profit | DKK 3M | +32% |
| Total assets | DKK 9,6M | +15% |
| Equity | DKK 8,2M | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 72 | 363 | 592 | 533 | 883 | 1.095 | 992 | 940 | 1.549 | 2.034 | 2.898 | 2.813 | 3.874 |
| Staff expenses | -0 | -34 | -184 | -426 | -420 | -755 | -934 | -971 | -852 | -1.155 | -1.341 | -1.526 | -1.669 | -1.731 |
| EBITDA | -3 | 38 | 148 | 166 | 113 | 128 | 162 | 21 | 89 | 394 | 693 | 1.372 | 1.144 | 2.143 |
| Depreciation & amort. | -0 | -1 | -3 | -3 | -3 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 36 | 145 | 163 | 110 | 125 | 160 | 21 | 89 | 394 | 693 | 1.372 | 1.144 | 2.143 |
| Net financials | -57 | 18 | -30 | 105 | 96 | 236 | 898 | -121 | 396 | 1.407 | 629 | 2.318 | 1.416 | 1.366 |
| Profit before tax | -60 | 55 | 145 | 267 | 206 | 361 | 1.058 | -100 | 484 | 1.801 | 1.323 | 3.690 | 2.560 | 3.509 |
| Tax | -0 | 9 | 45 | 40 | 27 | 31 | 36 | 42 | 21 | 43 | 171 | 352 | 296 | 521 |
| Net profit | -60 | 46 | 99 | 227 | 179 | 329 | 1.022 | -143 | 464 | 1.759 | 1.152 | 3.338 | 2.265 | 2.988 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33 | 133 | 170 | 447 | 525 | 886 | 1.863 | 1.819 | 2.251 | 3.683 | 4.793 | 8.169 | 8.343 | 9.571 |
| Equity | 30 | 66 | 68 | 196 | 375 | 603 | 1.522 | 1.273 | 1.629 | 3.277 | 4.066 | 6.989 | 7.254 | 8.241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 21 | 156 | 186 | 316 | 229 | 400 |
| Short-term debt | 3 | 67 | 101 | 251 | 150 | 283 | 341 | 285 | 471 | 251 | 511 | 864 | 861 | 930 |
| Total debt | 3 | 67 | 101 | 251 | 150 | 283 | 341 | 397 | 492 | 406 | 697 | 1.180 | 1.090 | 1.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gro Stoltze Katborg | Management | 0 companies |