| Revenue | DKK 1,7M | -5% |
| EBITDA | DKK 384K | -16% |
| Net profit | DKK 128K | -28% |
| Total assets | DKK 3,1M | -19% |
| Equity | DKK 2,2M | +6% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.853 | 3.037 | 2.820 | 2.311 | 2.293 | 2.216 | 1.720 | 1.423 | 1.676 | 2.290 | 1.990 | 1.837 | 1.745 |
| Staff expenses | -937 | -1.119 | -1.203 | -1.315 | -1.494 | -1.694 | -1.499 | -1.338 | -1.252 | -1.364 | -1.416 | -1.378 | -1.360 |
| EBITDA | 1.916 | 1.918 | 1.617 | 996 | 799 | 522 | 221 | 85 | 424 | 926 | 574 | 460 | 384 |
| Depreciation & amort. | -157 | -210 | -210 | -210 | -210 | -52 | -0 | -0 | -12 | -47 | -59 | -73 | -81 |
| EBIT | 1.759 | 1.708 | 1.407 | 786 | 589 | 469 | 221 | 85 | 412 | 880 | 516 | 386 | 303 |
| Net financials | -120 | -66 | -45 | -29 | 2 | -3 | -3 | -37 | -88 | -88 | -93 | -153 | -139 |
| Profit before tax | 1.639 | 1.642 | 1.363 | 757 | 591 | 466 | 218 | 48 | 324 | 792 | 423 | 233 | 164 |
| Tax | 431 | 408 | 346 | 163 | 122 | 103 | 48 | 11 | 71 | 175 | 90 | 55 | 36 |
| Net profit | 1.208 | 1.234 | 1.016 | 594 | 469 | 364 | 170 | 37 | 252 | 617 | 333 | 179 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.076 | 3.410 | 3.765 | 3.804 | 4.232 | 2.813 | 3.432 | 2.960 | 2.803 | 3.837 | 4.269 | 3.825 | 3.108 |
| Equity | 1.288 | 1.921 | 2.338 | 2.432 | 1.901 | 1.265 | 1.035 | 1.072 | 1.325 | 1.942 | 1.875 | 2.053 | 2.181 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 110 | 112 | 114 | 118 | 122 |
| Short-term debt | 1.768 | 1.472 | 1.419 | 1.373 | 2.331 | 1.548 | 2.397 | 1.848 | 1.368 | 1.783 | 2.280 | 1.650 | 803 |
| Total debt | 1.768 | 1.472 | 1.419 | 1.373 | 2.331 | 1.548 | 2.397 | 1.887 | 1.479 | 1.895 | 2.394 | 1.768 | 925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2011 | — | — |
NH Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMJ SMASHSPORT ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Gottschalck | Management | 0 companies |
| Niels Henrik Jensen | Management | 0 companies |
| Grethe Mariane Jensen | Board of Directors | 0 companies |
| Per Ole Skov Jensen | Board of Directors | 0 companies |
| Mogens Netsø Jensen | Chairman | 0 companies |
| Danny Poul Engkær Steiness | Board of Directors | 0 companies |