| Revenue | DKK 8M | +4% |
| EBITDA | DKK 1,3M | +136% |
| Net profit | DKK 904K | +314% |
| Total assets | DKK 4,2M | +45% |
| Equity | DKK -1,1M | +46% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 241 | 1.341 | 1.876 | 1.904 | 2.961 | 4.621 | 6.775 | 7.656 | 7.708 | 8.041 |
| Staff expenses | -313 | -1.391 | -1.786 | -1.763 | -3.323 | -4.508 | -8.921 | -7.641 | -6.988 | -6.696 |
| EBITDA | -72 | -49 | 90 | 141 | -363 | 112 | -2.146 | 15 | 571 | 1.345 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -17 | -47 | -140 | -233 | -157 |
| EBIT | -72 | -49 | 90 | 141 | -370 | 95 | -2.193 | -125 | 338 | 1.188 |
| Net financials | -1 | -0 | -1 | -0 | 19 | 9 | -142 | -114 | -3 | -25 |
| Profit before tax | -73 | -50 | 89 | 140 | -352 | 104 | -2.335 | -240 | 335 | 1.163 |
| Tax | -18 | -12 | 22 | 154 | -77 | -12 | -452 | -43 | 117 | 259 |
| Net profit | -55 | -37 | 66 | -13 | -274 | 116 | -1.883 | -197 | 218 | 904 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131 | 382 | 630 | 2.049 | 3.759 | 6.168 | 16.471 | 18.533 | 2.889 | 4.201 |
| Equity | 25 | -12 | 54 | 41 | -233 | -117 | -2.000 | -2.197 | -1.979 | -1.075 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 278 | 558 | 989 |
| Short-term debt | 105 | 394 | 576 | 2.008 | 3.993 | 6.259 | 18.454 | 20.422 | 4.259 | 4.243 |
| Total debt | 105 | 394 | 576 | 2.008 | 3.993 | 6.285 | 18.454 | 20.700 | 4.817 | 5.232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 2018 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KK Management | Management | 2015 | — | — |
JM Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GORM'S HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Viktor Söderberg | Management | 0 companies |
| Anders Bargfeldt Kjørup | Chief Executive Officer | 0 companies |
| Christian Madsen | Chief Executive Officer | 0 companies |
| Kim Keller Christensen | Management | 0 companies |
| Jakob Mikkel Dyhr Hansen | Management | 0 companies |