| Revenue | DKK 8,9M | -4% |
| EBITDA | DKK 158K | +115% |
| Net profit | DKK -1,3M | +42% |
| Total assets | DKK 19,4M | -7% |
| Equity | DKK 4,1M | -24% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.875 | 6.767 | 5.669 | 14.894 | 13.649 | 12.915 | 13.393 | 13.120 | 12.480 | 16.921 | 14.403 | 9.270 | 8.939 |
| Staff expenses | -3.799 | -3.861 | -3.896 | -12.338 | -11.341 | -11.219 | -11.880 | -11.091 | -10.766 | -13.362 | -12.172 | -10.334 | -8.781 |
| EBITDA | 3.076 | 2.906 | 1.773 | 2.556 | 2.308 | 1.695 | 1.513 | 2.029 | 1.714 | 3.559 | 2.165 | -1.078 | 158 |
| Depreciation & amort. | -1.085 | -1.220 | -1.250 | -1.344 | -1.275 | -1.087 | -1.060 | -945 | -976 | -1.082 | -1.264 | -1.095 | -937 |
| EBIT | 1.991 | 1.686 | 523 | 1.212 | 1.033 | 609 | 453 | 1.083 | 738 | 2.477 | 901 | -2.173 | -779 |
| Net financials | -627 | -577 | -554 | -489 | -404 | -480 | -604 | -527 | -491 | -333 | -394 | -716 | -905 |
| Profit before tax | 1.364 | 1.109 | -31 | 723 | 629 | 128 | -151 | 556 | 246 | 2.144 | 508 | -2.888 | -1.683 |
| Tax | 349 | 266 | -46 | 113 | 133 | 32 | -28 | 126 | 59 | 483 | 117 | -634 | -372 |
| Net profit | 1.015 | 843 | 15 | 609 | 496 | 96 | -123 | 430 | 187 | 1.661 | 390 | -2.254 | -1.312 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.616 | 20.142 | 20.277 | 19.283 | 18.193 | 22.260 | 23.166 | 20.233 | 22.636 | 24.083 | 24.128 | 20.844 | 19.403 |
| Equity | 2.706 | 3.049 | 2.764 | 3.374 | 3.670 | 3.566 | 3.337 | 3.767 | 3.954 | 7.265 | 7.656 | 5.401 | 4.090 |
| Long-term debt | 4.329 | 4.247 | 3.864 | 3.444 | 3.069 | 7.379 | 6.360 | 5.664 | 5.658 | 5.101 | 5.089 | 3.628 | 3.067 |
| Short-term debt | 14.404 | 11.758 | 12.669 | 11.482 | 10.577 | 10.406 | 12.587 | 9.794 | 11.957 | 10.389 | 9.999 | 11.064 | 11.804 |
| Total debt | 18.734 | 16.005 | 16.534 | 14.926 | 13.646 | 17.784 | 18.947 | 15.458 | 17.615 | 15.489 | 15.088 | 14.692 | 14.871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1974 | — | — | |
GB Management | Management | 2002 | — | — |
HC Management | Management | 1974 | — | — |
PJ Management | Management | 1997 | — | — |
KL Management | Management | 1996 | — | — |
| Audit | 2001 | — | — | |
MJ Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMC HOLDING A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Anton Jensen Holstein Magnussen | Audit | 0 companies |
| Gitte Bruun | Management | 0 companies |
| Hanne Clausen | Management | 0 companies |
| Palle Jarne Clausen | Management | 0 companies |
| Kurt Ladefoged Nielsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Jarne Clausen | Management | 0 companies |
| Richard Fynbo | Board of Directors | 0 companies |
| Erik Frantz Hyldahl | Board of Directors | 0 companies |
| Povl Grønvald Fynbo | Board of Directors | 0 companies |
| Ejgil Liltorp Jensen | Board of Directors | 0 companies |
| Hans Jørgen Kaptain | Board of Directors | 0 companies |
| Gustav Schmidt | Board of Directors | 0 companies |