| Revenue | DKK -73K | +528% |
| EBITDA | DKK -73K | -528% |
| Net profit | DKK -178K | -126% |
| Total assets | DKK 8,7M | -2% |
| Equity | DKK 4,6M | -4% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.460 | 29.253 | 29.133 | 28.889 | 33.079 | 25.171 | 18.962 | 0 | -213 | -9 | -41 | -12 | -73 |
| Staff expenses | -27.653 | -27.122 | -26.061 | -27.242 | -24.711 | -24.080 | -23.973 | -0 | -224 | -6 | -0 | -0 | -0 |
| EBITDA | -193 | 2.131 | 3.072 | 1.647 | 8.369 | 1.091 | -7.888 | 0 | -436 | -16 | -41 | -12 | -73 |
| Depreciation & amort. | -3.477 | -2.280 | -2.001 | -1.973 | -1.165 | -1.240 | -2.140 | -25 | -24 | -24 | -18 | -0 | -0 |
| EBIT | -3.670 | -149 | 1.071 | -326 | 7.203 | -149 | -10.028 | -25 | -461 | -40 | -59 | -12 | -73 |
| Net financials | -470 | -1.094 | 764 | 353 | 487 | 384 | 214 | 214 | 1.590 | -1.855 | -99 | 879 | -155 |
| Profit before tax | -4.139 | -1.243 | 1.836 | 26 | 7.690 | 235 | -9.814 | 189 | 1.129 | -1.895 | -159 | 867 | -228 |
| Tax | 1.204 | -446 | -139 | 3 | -535 | 47 | 439 | -42 | 248 | -417 | -35 | 191 | -50 |
| Net profit | -5.344 | -797 | 1.975 | 24 | 8.225 | 189 | -10.253 | 6.682 | 880 | -1.478 | -124 | 676 | -178 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.584 | 65.233 | 64.377 | 56.112 | 54.658 | 54.647 | 44.808 | 30.260 | 31.735 | 16.746 | 13.631 | 8.855 | 8.651 |
| Equity | 10.964 | 13.166 | 15.142 | 14.974 | 23.199 | 23.388 | 13.135 | 19.817 | 20.698 | 9.219 | 4.096 | 4.772 | 4.594 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55.620 | 52.067 | 49.235 | 41.138 | 31.458 | 31.259 | 31.534 | 10.443 | 10.971 | 7.148 | 9.083 | 4.083 | 4.057 |
| Total debt | 55.620 | 52.067 | 49.235 | 41.138 | 31.458 | 31.259 | 31.674 | 10.443 | 10.971 | 7.148 | 9.083 | 4.083 | 4.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2004 | — | — |
SA Founder | Founder | 1986 | — | — |
JG Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HJA HOLDING AF 24/10 2005 ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per-Bjørn Grove | Management | 0 companies |
| Samuel Andersen | Founder | 0 companies |
| Jørn Grann Andersen | Management | 0 companies |
| Mona Elisa Grønborg | Board of Directors | 0 companies |
| Flemming Krogh Jørgensen | Board of Directors | 0 companies |
| Hella Grann Andersen | Board of Directors | 0 companies |
| Eike Luise Andersen | Board of Directors | 0 companies |