| Revenue | DKK 5,2M | -986% |
| EBITDA | DKK 258K | +117% |
| Net profit | DKK -458K | +69% |
| Total assets | DKK 15,8M | +31% |
| Equity | DKK -1,6M | +53% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 85 | -68 | -424 | -593 | -597 | -586 | 5.192 |
| Staff expenses | -0 | -61 | -16 | -815 | -607 | -391 | -939 | -4.935 |
| EBITDA | -15 | 24 | -84 | -1.240 | -1.200 | -989 | -1.525 | 258 |
| Depreciation & amort. | -0 | -1 | -10 | -25 | -25 | -38 | -230 | -580 |
| EBIT | -15 | 23 | -94 | -1.265 | -1.225 | -1.027 | -1.755 | -323 |
| Net financials | 0 | -0 | -1 | -85 | -143 | -186 | -231 | -346 |
| Profit before tax | -15 | 23 | -95 | -1.349 | -1.368 | -1.212 | -1.985 | -669 |
| Tax | -3 | 5 | -20 | -372 | -475 | -477 | -489 | -211 |
| Net profit | -12 | 18 | -74 | -977 | -892 | -736 | -1.496 | -458 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 47 | 130 | 304 | 3.641 | 5.866 | 8.223 | 12.024 | 15.750 |
| Equity | 38 | 56 | 123 | -854 | -1.746 | -2.482 | -3.372 | -1.581 |
| Long-term debt | 0 | 0 | 56 | 2.005 | 2.589 | 2.832 | 3.278 | 4.302 |
| Short-term debt | 9 | 72 | 111 | 2.462 | 5.023 | 7.657 | 11.577 | 12.701 |
| Total debt | 9 | 72 | 167 | 4.468 | 7.612 | 10.489 | 14.855 | 17.003 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GI Management | Management | 2017 | — | — |
GN Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PG DEVELOPMENT ApS | Company | 33.3% | 33.3% | 2025 |
HK2016 ApS | Company | 15.0% | 15.0% | 2025 |
AiLab ApS | Company | 15.0% | 15.0% | 2025 |
SDL TØNDER ApS | Company | 10.0% | 10.0% | 2019 |
10 ÅRSSOLSKIN ApS | Company | 10.0% | 10.0% | 2021 |
FJW HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Gustaf Iuel-Brockdorff | Management | 0 companies |
| Gert Nielsen | Management | 0 companies |
| Anders Christiansen | Chairman | 0 companies |
| Mads Helle | Board of Directors | 0 companies |
| Jens Kristian Damsgaard | Chairman | 0 companies |
| Frank Waller | Board of Directors | 0 companies |
| Finn Wollesen Petersen | Board of Directors | 0 companies |
| George Bradford Beach | Board of Directors | 0 companies |
| Erik Thaysen | Board of Directors | 0 companies |