| Revenue | DKK 90K | -51% |
| EBITDA | DKK -84K | -146% |
| Net profit | DKK -84K | -137% |
| Total assets | DKK 116K | -45% |
| Equity | DKK 116K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 882 | -502 | 586 | 630 | 542 | 551 | -1 | -3 | 183 | 90 |
| Staff expenses | -794 | -407 | -479 | -483 | -572 | -448 | -286 | -21 | -0 | -26 |
| EBITDA | 88 | 30 | 107 | 128 | -30 | 78 | -287 | -25 | 183 | -84 |
| Depreciation & amort. | -54 | -62 | -49 | -41 | -52 | -52 | -0 | -0 | -0 | -0 |
| EBIT | 34 | -33 | 57 | 86 | -82 | 26 | -287 | -25 | 183 | -84 |
| Net financials | -2 | -1 | -1 | -3 | -1 | -56 | -4 | -4 | -4 | 0 |
| Profit before tax | 31 | -9 | 56 | 83 | -83 | -30 | -291 | -28 | 178 | -84 |
| Tax | 8 | 11 | 16 | 20 | -18 | -4 | 18 | -0 | -49 | -0 |
| Net profit | 23 | -20 | 40 | 63 | -65 | -26 | -309 | -28 | 227 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 909 | 1.006 | 1.119 | 1.483 | 1.428 | 545 | 215 | 36 | 210 | 116 |
| Equity | 402 | 422 | 382 | 395 | 331 | 305 | -5 | -33 | 194 | 116 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 507 | -584 | 737 | 1.083 | 1.097 | 240 | 220 | 69 | 15 | 0 |
| Total debt | 507 | -584 | 737 | 1.083 | 1.097 | 240 | 220 | 69 | 15 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 1984 | — | — |
KM Management | Management | 1984 | — | — |
VJ Audit | Audit | 1984 | — | — |
KM Management | Management | 1984 | — | — |
SH Unofficial title | Unofficial title | 1993 | — | — |
LH Management | Management | 1984 | — | — |
DJ Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
GIBANO ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 66.7% | 66.7% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Blankholm | Audit | 0 companies |
| Kristian Møller | Management | 0 companies |
| Verner Jøhnk | Audit | 0 companies |
| Kristian Møller | Management | 0 companies |
| Sten Hellstrøm-Møller | Unofficial title | 0 companies |
| Lau Henning Gilbert Lund Norge | Management | 0 companies |
| David Joseph Dahl Slatcher | Unofficial title | 0 companies |
| Niels Christian Kjærgaard Thyssen | Chairman | 0 companies |
| Børge Heidegaard | Board of Directors | 0 companies |
| Bjørn Gunnar Antonsen | Board of Directors | 0 companies |
| Ketty Norge | Board of Directors | 0 companies |