| Revenue | DKK 31K | +41% |
| EBITDA | DKK 26K | +33% |
| Net profit | DKK 24K | +595% |
| Total assets | DKK 333K | -10% |
| Equity | DKK 201K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.142 | 495 | 474 | 595 | 375 | 547 | 191 | 99 | 106 | -30 | 183 | -16 | 22 | 31 |
| Staff expenses | -852 | -779 | -370 | -409 | -328 | -298 | -234 | -102 | -19 | -2 | -2 | -2 | -3 | -5 |
| EBITDA | 290 | -283 | 105 | 186 | 47 | 249 | -38 | -3 | 125 | -33 | 181 | -19 | 20 | 26 |
| Depreciation & amort. | -88 | -228 | -52 | -64 | -45 | -9 | 2 | -6 | -3 | -3 | -3 | -2 | -9 | -0 |
| EBIT | 202 | -511 | 53 | 122 | 2 | 239 | -41 | -8 | 122 | -36 | 178 | -21 | 11 | 26 |
| Net financials | -37 | -57 | -27 | -29 | -28 | 1 | -0 | -11 | -2 | -0 | -1 | 3 | -4 | 4 |
| Profit before tax | 165 | -568 | 26 | 93 | -26 | 241 | -41 | -19 | 120 | -36 | 176 | -19 | 6 | 30 |
| Tax | 43 | -142 | 21 | 11 | -6 | 64 | -9 | -4 | 26 | -7 | 39 | -4 | 3 | 7 |
| Net profit | 122 | -426 | 5 | 83 | -20 | 177 | -32 | -15 | 93 | -29 | 138 | -14 | 3 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.497 | 1.959 | 2.199 | 2.205 | 2.135 | 1.656 | 531 | 1.048 | 528 | 414 | 545 | 300 | 372 | 333 |
| Equity | 790 | 364 | 369 | 452 | 432 | 609 | 127 | 112 | 205 | 101 | 239 | 174 | 178 | 201 |
| Long-term debt | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.654 | 1.595 | 1.830 | 1.753 | 1.703 | 1.047 | 404 | 936 | 323 | 313 | 304 | 126 | 195 | 132 |
| Total debt | 1.694 | 1.595 | 1.830 | 1.753 | 1.703 | 1.047 | 404 | 936 | 323 | 313 | 304 | 126 | 195 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
FS Management | Management | 1990 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grawar ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Preben Ehlers | Management | 0 companies |
| Flemming Stoltze | Management | 0 companies |
| Mikael Warberg | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Valdemar Erik Flemming Christian Greve af Rosenborg | Chairman | 0 companies |
| Kirsten Ehlers | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Charlotte Cort Ehlers | Board of Directors | 0 companies |
| Bent Brønd | Chairman | 0 companies |
| Orla Valdemar Nielsen | Board of Directors | 0 companies |
| Helle Stoltze | Board of Directors | 0 companies |
| Karin Grevinde af Rosenborg | Board of Directors | 0 companies |
| Alice Catharina Eliza Wassard | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Tinamaria Columbine Coee Stoltze | Board of Directors | 0 companies |