| Revenue | DKK 1,3M | -21% |
| EBITDA | DKK 99K | -55% |
| Net profit | DKK 15K | +142% |
| Total assets | DKK 3,9M | +0% |
| Equity | DKK 3,6M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178 | 1.360 | 1.049 | 247 | 534 | 788 | 1.004 | 1.556 | 2.064 | 1.747 | 2.295 | 1.682 | 1.611 | 1.279 |
| Staff expenses | -120 | -867 | -655 | -633 | -662 | -669 | -767 | -1.151 | -1.438 | -1.364 | -1.468 | -1.433 | -1.393 | -1.181 |
| EBITDA | 58 | 493 | 395 | -386 | -127 | 119 | 237 | 406 | 626 | 315 | 679 | 121 | 218 | 99 |
| Depreciation & amort. | -90 | -151 | -155 | -155 | -155 | -135 | -95 | -103 | -117 | -118 | -121 | -145 | -166 | -77 |
| EBIT | -32 | 342 | 240 | -541 | -283 | -16 | 142 | 303 | 509 | 197 | 558 | -24 | 53 | 22 |
| Net financials | -1.387 | -179 | -194 | -147 | -149 | -157 | -69 | 2 | 19 | 12 | 174 | -143 | -46 | 3 |
| Profit before tax | -1.419 | 163 | 46 | -688 | -431 | -173 | 73 | 304 | 528 | 209 | 732 | -167 | 6 | 25 |
| Tax | -25 | 20 | 16 | -162 | -95 | -38 | 16 | 68 | 116 | 49 | 161 | -37 | -0 | 10 |
| Net profit | -1.394 | 142 | 30 | -526 | -337 | -135 | 57 | 236 | 412 | 160 | 571 | -130 | 6 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.739 | 3.132 | 2.922 | 2.538 | 2.468 | 2.858 | 3.006 | 3.475 | 5.070 | 8.525 | 8.419 | 7.487 | 3.933 | 3.916 |
| Equity | -1.763 | -1.621 | -1.591 | -2.117 | -2.453 | -2.588 | 2.369 | 2.605 | 3.017 | 3.177 | 3.748 | 3.618 | 3.625 | 3.640 |
| Long-term debt | 3.897 | 3.831 | 3.764 | 3.697 | 3.631 | 3.543 | 176 | 125 | 952 | 2.438 | 2.047 | 621 | 0 | 0 |
| Short-term debt | 503 | 829 | 661 | 876 | 1.220 | 1.837 | 385 | 664 | 1.008 | 2.809 | 2.519 | 3.122 | 222 | 133 |
| Total debt | 4.400 | 4.661 | 4.425 | 4.574 | 4.850 | 5.381 | 561 | 788 | 1.960 | 5.247 | 4.566 | 3.743 | 222 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
FR Management | Management | 2025 | — | — |
MB Management | Management | 2007 | — | — |
NW Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRANLY GRUPPEN A/S | Company | 100.0% | 100.0% | 2024 |
LINDERBERG GROUP A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Linderberg Larsen | Chief Executive Officer | 0 companies |
| Brian Søholt Petersen | Chief Executive Officer | 0 companies |
| Finn Regnhard Just Jensen | Management | 0 companies |
| Michael Bo Rasmussen | Management | 0 companies |
| Nicole Wolter | Founder | 0 companies |
| Keld Mandix Thorsen | Chairman | 0 companies |
| Brian Vogt | Board of Directors | 0 companies |
| Jack Skov | Board of Directors | 0 companies |
| Tom Johannesen | Chairman | 0 companies |
| Jens Dalsgaard Løgstrup | Chairman | 0 companies |
| Kim Arthur Junk | Board of Directors | 0 companies |
| Kjeld Vogt | Chairman | 0 companies |
| Sebastian Bille Christmas Poulsen | Chairman | 0 companies |