| Revenue | DKK 5,3M | +7% |
| EBITDA | DKK 217K | -79% |
| Net profit | DKK 107K | -84% |
| Total assets | DKK 6,1M | +8% |
| Equity | DKK 1,2M | -1% |
| Employees | 17 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.663 | 1.484 | 1.285 | 1.223 | 1.561 | 2.067 | 2.497 | 2.914 | 4.054 | 4.919 | 5.282 |
| Staff expenses | -1.674 | -1.449 | -1.236 | -1.281 | -1.472 | -1.791 | -2.174 | -2.441 | -3.313 | -3.874 | -5.066 |
| EBITDA | -11 | 34 | 80 | -58 | 89 | 275 | 323 | 473 | 741 | 1.045 | 217 |
| Depreciation & amort. | -45 | -47 | 16 | -46 | -40 | -67 | -100 | -115 | -115 | -107 | -36 |
| EBIT | -55 | -12 | 65 | -104 | 50 | 208 | 223 | 358 | 626 | 938 | 181 |
| Net financials | -23 | -27 | -27 | -31 | -41 | -84 | -82 | -83 | -82 | -39 | -24 |
| Profit before tax | -78 | -39 | 38 | -136 | 8 | 124 | 141 | 275 | 544 | 899 | 157 |
| Tax | -18 | -7 | 20 | -0 | -0 | 3 | 33 | 62 | 136 | 213 | 50 |
| Net profit | -61 | -33 | 18 | -136 | 8 | 122 | 108 | 213 | 409 | 686 | 107 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.780 | 3.133 | 3.522 | 3.511 | 3.365 | 4.557 | 3.953 | 4.467 | 5.187 | 5.680 | 6.113 |
| Equity | 19 | -13 | 5 | -131 | -123 | -1 | 107 | 320 | 628 | 1.197 | 1.182 |
| Long-term debt | 171 | 1.689 | 1.736 | 1.504 | 1.904 | 2.011 | 77 | 43 | 0 | 0 | 0 |
| Short-term debt | 2.760 | 1.458 | 1.782 | 2.138 | 1.584 | 2.547 | 3.769 | 4.104 | 4.559 | 4.483 | 4.932 |
| Total debt | 2.760 | 3.146 | 3.518 | 3.642 | 3.488 | 4.558 | 3.846 | 4.147 | 4.559 | 4.483 | 4.932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Asger Schmidt | Founder | 0 companies |