| Revenue | DKK 0 | — |
| EBITDA | DKK -238K | -225% |
| Net profit | DKK 887K | +797% |
| Total assets | DKK 4,1M | +38% |
| Equity | DKK 2,5M | +74% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 251 | 87 | 89 | 113 | 124 | 111 | 246 | 272 | 267 | 263 | 265 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9 | 251 | 87 | 89 | 113 | 124 | 111 | 246 | 272 | 267 | 263 | 265 | 190 | -238 |
| Depreciation & amort. | 35 | 65 | -65 | -73 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | 186 | 22 | 16 | 113 | 124 | 111 | 246 | 272 | 267 | 263 | 265 | 190 | -238 |
| Net financials | -103 | -108 | 19 | 283 | 231 | 63 | -253 | 310 | -14 | 515 | -1 | 62 | -80 | 1.125 |
| Profit before tax | -129 | 78 | 41 | 298 | 344 | 188 | -143 | 556 | 258 | 782 | 262 | 327 | 111 | 887 |
| Tax | -32 | 36 | -14 | 198 | 9 | -4 | -24 | 19 | 27 | 67 | 18 | 20 | 12 | -0 |
| Net profit | -97 | 42 | 55 | 100 | 335 | 191 | -119 | 537 | 231 | 716 | 243 | 307 | 99 | 887 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.049 | 2.698 | 2.984 | 3.719 | 3.657 | 3.751 | 3.046 | 3.523 | 3.505 | 4.188 | 4.312 | 4.339 | 2.966 | 4.085 |
| Equity | -1.345 | -1.018 | -963 | -863 | -528 | -337 | -455 | 82 | 312 | 1.028 | 1.271 | 1.478 | 1.455 | 2.531 |
| Long-term debt | 2.506 | 2.277 | 2.122 | 2.168 | 1.751 | 0 | 1.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.887 | 1.439 | 1.825 | 2.413 | 2.434 | 4.087 | 2.474 | 3.441 | 3.193 | 3.160 | 3.041 | 2.860 | 1.511 | 1.554 |
| Total debt | 4.393 | 3.716 | 3.947 | 4.581 | 4.185 | 4.087 | 3.501 | 3.441 | 3.193 | 3.160 | 3.041 | 2.860 | 1.511 | 1.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RG Management | Management | 2024 | — | — |
JE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| René Gram | Management | 0 companies |
| Jan Erik Richardt | Management | 0 companies |
| Arne Bramsted | Board of Directors | 0 companies |
| Bolette Flessum Hagen | Board of Directors | 0 companies |
| Karen Marie Gerken | Board of Directors | 0 companies |
| Jakob Hagen | Board of Directors | 0 companies |
| Karsten Laursen | Board of Directors | 0 companies |
| Palle Dyre | Board of Directors | 0 companies |
| Niels Peter Kaj Olsen | Board of Directors | 0 companies |
| Kim Thorsgaard | Board of Directors | 0 companies |
| Jørgen Engelbrecht | Board of Directors | 0 companies |
| Johannes Christian Møller | Chairman | 0 companies |
| Elisabeth Helene Gram | Chairman | 0 companies |
| Benny Hansen | Board of Directors | 0 companies |