| Revenue | DKK 3,1M | -10% |
| EBITDA | DKK 783K | -24% |
| Net profit | DKK 546K | -28% |
| Total assets | DKK 3,2M | +13% |
| Equity | DKK 2,3M | +30% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 246 | 808 | 1.465 | 2.331 | 2.319 | 1.778 | 3.248 | 3.107 | 3.407 | 3.065 |
| Staff expenses | -849 | -528 | -741 | -1.106 | -1.255 | -1.311 | -1.069 | -1.556 | -2.185 | -2.381 | -2.282 |
| EBITDA | -602 | -282 | 67 | 359 | 1.075 | 1.008 | 709 | 1.692 | 922 | 1.026 | 783 |
| Depreciation & amort. | -241 | -220 | -233 | -238 | -214 | -62 | -45 | -35 | -27 | -48 | -84 |
| EBIT | -843 | -502 | -166 | 121 | 861 | 946 | 664 | 1.657 | 895 | 978 | 699 |
| Net financials | -32 | -23 | -25 | -10 | -2 | -5 | -6 | 14 | 36 | -0 | 1 |
| Profit before tax | -875 | -525 | -191 | 111 | 859 | 941 | 657 | 1.671 | 931 | 978 | 700 |
| Tax | -0 | -0 | -0 | -0 | -135 | 207 | 145 | 371 | 208 | 216 | 154 |
| Net profit | -875 | -525 | -191 | 111 | 995 | 734 | 512 | 1.300 | 723 | 761 | 546 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.119 | 1.010 | 857 | 949 | 1.720 | 1.774 | 1.809 | 3.343 | 2.293 | 2.845 | 3.215 |
| Equity | -825 | -1.350 | -1.541 | -1.430 | -435 | 299 | 811 | 2.111 | 1.034 | 1.795 | 2.341 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 80 | 144 | 361 | 173 | 208 | 156 |
| Short-term debt | 1.944 | 2.360 | 2.398 | 2.379 | 2.155 | 1.396 | 853 | 871 | 1.085 | 842 | 717 |
| Total debt | 1.944 | 2.360 | 2.398 | 2.379 | 2.155 | 1.475 | 997 | 1.232 | 1.259 | 1.050 | 873 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2014 | — | — |
GE Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GM ENTERPRISES ApS | Company | 50.0% | 50.0% | 2014 |
STORGAARD ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Storgaard Victor | Management | 0 companies |
| Gregory Edward Magrath | Management | 0 companies |