| Revenue | DKK 2,3M | +39% |
| EBITDA | DKK 379K | +178% |
| Net profit | DKK 19,9M | -45% |
| Total assets | DKK 408,6M | +23% |
| Equity | DKK 115,7M | +15% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -7 | -7 | -190 | -1.036 | 1.196 | 1.655 | 2.300 |
| Staff expenses | -0 | -0 | -0 | -0 | -273 | -780 | -1.519 | -1.921 |
| EBITDA | -37 | -7 | -7 | -190 | -1.309 | 416 | 136 | 379 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -17 | -115 | -50 |
| EBIT | -37 | -7 | -7 | -190 | -1.309 | 399 | 22 | 329 |
| Net financials | 5.589 | 6.405 | 7.809 | -1.966 | 707 | 12.149 | 34.921 | 18.047 |
| Profit before tax | 5.552 | 6.398 | 7.801 | -2.156 | -602 | 12.548 | 34.943 | 18.376 |
| Tax | -12 | -2 | -17 | -47 | -469 | -204 | -1.341 | -1.499 |
| Net profit | 5.564 | 6.399 | 7.818 | -2.110 | -133 | 12.752 | 36.283 | 19.875 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.403 | 19.540 | 27.465 | 28.262 | 115.955 | 208.506 | 330.829 | 408.556 |
| Equity | 5.614 | 12.013 | 19.831 | 17.722 | 17.589 | 30.341 | 100.537 | 115.658 |
| Long-term debt | 0 | 0 | 0 | 10.534 | 63.289 | 65.949 | 69.553 | 73.614 |
| Short-term debt | 4.790 | 7.527 | 7.633 | 6 | 35.077 | 112.216 | 160.739 | 219.285 |
| Total debt | 4.790 | 7.527 | 7.633 | 10.541 | 98.366 | 178.165 | 230.292 | 292.898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H&L INVEST ApS | Company | 50.0% | 50.0% | 2017 |
BENDTSEN HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
GN INVEST ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Glenn Steven Nielsen | Management | 0 companies |
| Michael Halborg-Bendtsen | Chairman | 0 companies |
| Steen Lorenz Johan Hansen | Board of Directors | 0 companies |