| Revenue | DKK 1M | +89% |
| EBITDA | DKK -487K | +52% |
| Net profit | DKK -398K | +52% |
| Total assets | DKK 2,4M | -15% |
| Equity | DKK 1,8M | -18% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.280 | 1.996 | 1.925 | 2.151 | 2.513 | 2.675 | 3.887 | 1.861 | 548 | 1.037 |
| Staff expenses | -1.227 | -1.828 | -1.853 | -1.812 | -1.722 | -1.700 | -2.685 | -1.772 | -1.573 | -1.524 |
| EBITDA | 53 | 168 | 71 | 339 | 791 | 975 | 1.201 | 89 | -1.025 | -487 |
| Depreciation & amort. | -6 | -9 | -9 | -9 | -29 | -66 | -56 | -39 | -44 | -20 |
| EBIT | 47 | 159 | 62 | 330 | 762 | 909 | 1.145 | 51 | -1.069 | -507 |
| Net financials | 0 | -0 | -0 | -0 | 42 | 65 | 137 | 101 | -0 | -3 |
| Profit before tax | 47 | 159 | 62 | 329 | 804 | 975 | 1.282 | 152 | -1.069 | -510 |
| Tax | 12 | 40 | 16 | 102 | 176 | 199 | 282 | 33 | -235 | -112 |
| Net profit | 35 | 118 | 46 | 228 | 628 | 776 | 1.000 | 119 | -834 | -398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 770 | 853 | 1.013 | 1.535 | 2.327 | 3.680 | 3.990 | 4.242 | 2.779 | 2.355 |
| Equity | 115 | 234 | 280 | 507 | 1.135 | 1.911 | 2.911 | 3.029 | 2.195 | 1.797 |
| Long-term debt | 0 | 0 | 0 | 0 | 171 | 220 | 0 | 25 | 28 | 109 |
| Short-term debt | 655 | 619 | 734 | 1.028 | 1.016 | 1.549 | 1.079 | 1.188 | 555 | 448 |
| Total debt | 655 | 619 | 734 | 1.028 | 1.186 | 1.768 | 1.079 | 1.213 | 583 | 558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2019 | — | — |
VS Management | Management | 2018 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KK Management | Management | 2011 | — | — |
AP Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GORM'S HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Lendrell | Management | 0 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 |
| Andreas Petersen | Management | 0 companies |