| Revenue | DKK 357K | +17% |
| EBITDA | DKK 357K | +17% |
| Net profit | DKK 373K | +231% |
| Total assets | DKK 9,4M | +5% |
| Equity | DKK 5M | +11% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.690 | 2.868 | 2.958 | 3.357 | 1.759 | 2.348 | 883 | -331 | 765 | 357 | 389 | 358 | 305 | 357 |
| Staff expenses | -2.267 | -2.009 | -2.149 | -1.940 | -1.818 | -2.001 | -1.042 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 423 | 859 | 808 | 1.418 | -59 | 347 | -12 | -331 | 765 | 357 | 389 | 358 | 305 | 357 |
| Depreciation & amort. | -130 | -126 | -130 | -129 | -92 | -134 | 73 | -174 | -174 | -216 | -243 | -166 | -163 | -149 |
| EBIT | 293 | 733 | 678 | 1.289 | -151 | 213 | -86 | -505 | 591 | 140 | 146 | 192 | 142 | 209 |
| Net financials | -262 | -163 | -171 | -68 | -66 | -85 | -101 | -1.334 | -870 | 1.780 | -603 | 481 | -426 | 254 |
| Profit before tax | 31 | 570 | 507 | 1.221 | -217 | 128 | -187 | -1.839 | -279 | 1.920 | -458 | 673 | -283 | 462 |
| Tax | 9 | 145 | 118 | 286 | -46 | 29 | -41 | -279 | 256 | 154 | -0 | 38 | -0 | 90 |
| Net profit | 22 | 425 | 389 | 935 | -171 | 99 | -146 | -1.560 | -535 | 1.766 | -458 | 634 | -283 | 373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.454 | 6.946 | 7.645 | 9.543 | 6.828 | 7.256 | 11.094 | 7.856 | 7.310 | 9.557 | 10.920 | 9.591 | 8.992 | 9.397 |
| Equity | 1.313 | 1.738 | 2.127 | 3.062 | 1.929 | 2.975 | 3.644 | 2.120 | 1.972 | 3.812 | 4.150 | 4.998 | 4.533 | 5.020 |
| Long-term debt | 1.282 | 1.212 | 1.146 | 1.078 | 1.002 | 929 | 895 | 4.141 | 3.273 | 3.526 | 4.227 | 2.699 | 2.613 | 2.422 |
| Short-term debt | 3.859 | 3.941 | 4.304 | 5.289 | 3.859 | 3.017 | 6.030 | 1.339 | 1.553 | 1.554 | 1.725 | 1.380 | 1.384 | 1.459 |
| Total debt | 5.141 | 5.153 | 5.451 | 6.366 | 4.860 | 3.946 | 6.926 | 5.480 | 4.827 | 5.080 | 5.953 | 4.079 | 3.996 | 3.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
Buchsti Holding A/S | Company | 100.0% | 100.0% | 2015 |
GUSTAV THUSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Gustav Lange Thusgaard | Management | 0 companies |
| Louise Fruelund Hermansen | Chairman | 0 companies |
| Matthias Buchsti Hermansen | Board of Directors | 0 companies |
| Henning Steen | Board of Directors | 0 companies |
| Lisbet Lundorf Thusgaard | Board of Directors | 0 companies |