| Revenue | DKK 568K | +343% |
| EBITDA | DKK 568K | +343% |
| Net profit | DKK 554K | +1034% |
| Total assets | DKK 4,2M | +13% |
| Equity | DKK 3,7M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | 311 | 573 | 189 | 8.696 | 529 | 167 | 102 | 16 | 84 | 164 | 128 | 568 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -109 | 311 | 573 | 189 | 8.696 | 510 | 167 | 102 | 16 | 84 | 164 | 128 | 568 |
| Depreciation & amort. | -311 | -246 | -241 | -241 | -112 | -103 | -103 | -103 | -103 | -103 | -103 | -85 | -76 |
| EBIT | -420 | 65 | 332 | -52 | 8.583 | 407 | 65 | -0 | -87 | -18 | 61 | 44 | 493 |
| Net financials | -145 | -55 | -52 | -52 | -76 | -208 | -320 | -48 | -19 | -2 | -15 | -4 | -4 |
| Profit before tax | -566 | 10 | 280 | -104 | 8.508 | 200 | -255 | -49 | -106 | -21 | 46 | 40 | 489 |
| Tax | -141 | -1 | -54 | -22 | 1.565 | -71 | -66 | -11 | -23 | -5 | 10 | -9 | -65 |
| Net profit | -424 | 11 | 334 | -82 | 6.943 | 270 | -190 | -38 | -83 | -16 | 36 | 49 | 554 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.873 | 10.938 | 10.529 | 10.378 | 15.766 | 14.445 | 9.883 | 4.212 | 3.446 | 3.495 | 3.519 | 3.693 | 4.178 |
| Equity | 7.324 | 7.335 | 7.552 | 7.470 | 12.313 | 8.370 | 3.170 | 3.132 | 3.050 | 3.033 | 3.069 | 3.118 | 3.672 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.456 | 2.532 | 2.120 | 2.104 | 3.163 | 5.916 | 6.610 | 988 | 327 | 397 | 386 | 522 | 506 |
| Total debt | 2.456 | 2.532 | 2.120 | 2.104 | 3.163 | 5.916 | 6.610 | 988 | 327 | 397 | 386 | 522 | 506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
EW Management | Management | 2007 | — | — |
| Audit | 2006 | — | — | |
NE Audit | Audit | 1990 | — | — |
ES Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IRENE GRÜNER ApS | Company | 50.0% | 50.0% | 1990 |
MANAGEMENT INVEST ApS | Company | 50.0% | 50.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ellen Wencke Grüner | Management | 0 companies |
| REVISIONSFIRMAET KIM HOLST ApS | Audit | 0 companies |
| Niels Erik Hansen | Audit | 0 companies |
| Ellen Sonja Grüner | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Katia Sylvie Lambert | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Sannah Grüner | Board of Directors | 0 companies |
| Laila Irene Grüner | Chairman | 0 companies |
| Wencke Gruner | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |