| Revenue | DKK -164K | -64% |
| EBITDA | DKK -164K | +64% |
| Net profit | DKK -2,6M | -264% |
| Total assets | DKK 44,6M | -14% |
| Equity | DKK 44,6M | -13% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -480 | -468 | -487 | 0 | -194 | -349 | -107 | -502 | -243 | -455 | -164 |
| Staff expenses | -955 | -847 | -1.013 | -813 | -48 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.435 | -1.315 | -1.500 | -1.371 | -146 | -362 | -107 | -502 | -243 | -455 | -164 |
| Depreciation & amort. | -77 | -120 | -202 | -88 | -25 | -9 | -0 | -55 | -0 | -0 | -0 |
| EBIT | -1.513 | -1.435 | -1.702 | -1.459 | -171 | -371 | -107 | -557 | -243 | -455 | -164 |
| Net financials | 3.657 | 4.009 | 3.256 | 2.629 | 2.274 | 7.450 | 867 | 4.421 | 1.894 | 2.994 | -2.401 |
| Profit before tax | 2.144 | 2.574 | 1.553 | 1.170 | 2.103 | 7.120 | 760 | 3.864 | 1.651 | 2.539 | -2.565 |
| Tax | -64 | 53 | 3 | -22 | 311 | 544 | 95 | 775 | 346 | 924 | 79 |
| Net profit | 2.209 | 2.521 | 1.551 | 1.192 | 1.792 | 6.576 | 665 | 3.089 | 1.305 | 1.614 | -2.643 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.603 | 46.410 | 41.422 | 42.022 | 53.032 | 48.924 | 48.521 | 50.925 | 51.896 | 51.807 | 44.582 |
| Equity | 37.490 | 40.010 | 40.811 | 41.903 | 42.695 | 48.271 | 47.936 | 50.024 | 50.329 | 50.944 | 44.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 113 | 6.399 | 611 | 119 | 10.330 | 654 | 577 | 901 | 1.566 | 863 | 32 |
| Total debt | 113 | 6.399 | 611 | 119 | 10.330 | 654 | 577 | 901 | 1.566 | 863 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Audit | Audit | 1987 | — | — |
KB Founder | Founder | 1987 | — | — |
OB Audit | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Snowdrop A/S | Company | 66.7% | 25.0% | 2013 |
| Individual | 20.0% | 66.7% | 1992 | |
Granhaugen A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Agerbo | Audit | 0 companies |
| Karen Brink Sørensen | Founder | 0 companies |
| Ole Baandrup | Audit | 0 companies |
| Line Brink Mark | Board of Directors | 0 companies |
| Susanne Mark | Board of Directors | 0 companies |
| Jens Christian Olsen | Board of Directors | 0 companies |
| Richard Sandmand | Board of Directors | 0 companies |