| Revenue | DKK 62K | -70% |
| EBITDA | DKK -147K | -607% |
| Net profit | DKK -17K | -111% |
| Total assets | DKK 1,6M | -73% |
| Equity | DKK 1,4M | -54% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | -63 | — | — | — | — | — | 2.707 | 1.641 | 207 | 62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -69 | -63 | 1.108 | 234 | -398 | 765 | 1.715 | -174 | 1.476 | 29 | -147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -69 | -63 | 1.108 | 234 | -398 | 765 | 1.715 | -174 | 1.476 | 29 | -147 |
| Net financials | 1.835 | 3.382 | 1.303 | 432 | -124 | 963 | 1.845 | 2.850 | 5 | 115 | 107 |
| Profit before tax | 1.766 | 3.319 | 1.169 | 264 | -404 | 744 | 1.695 | 2.676 | 1.481 | 144 | -40 |
| Tax | -10 | -7 | -17 | -29 | -63 | -53 | -37 | -7 | -35 | -14 | -23 |
| Net profit | 1.776 | 3.326 | 1.186 | 293 | -341 | 797 | 1.732 | 2.683 | 1.516 | 158 | -17 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.666 | 6.248 | 6.138 | 6.526 | 5.304 | 5.361 | 6.062 | 5.796 | 5.524 | 5.708 | 1.567 |
| Equity | 3.064 | 5.594 | 5.083 | 5.376 | 5.035 | 4.232 | 5.964 | 5.677 | 5.398 | 2.993 | 1.382 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 436 | 654 | 1.055 | 1.150 | 269 | 1.129 | 98 | 119 | 126 | 2.715 | 185 |
| Total debt | 436 | 654 | 1.055 | 1.150 | 269 | 1.129 | 98 | 119 | 126 | 2.715 | 185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
BP Management | Management | 1991 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
RB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
EG | Audit | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
Molecule Holding A/S | Company | 20.0% | 20.0% | 2012 |
GREY NORDIC ApS | Company | 66.7% | 66.7% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Morten Vestergren Frederiksen | Chief Executive Officer | 0 companies |
| Bent Peter Birgens | Management | 0 companies |
| Mads Aagaard Winther | Chief Executive Officer | 0 companies |
| Rolf Bach Christensen | Chief Executive Officer | 0 companies |
| Egill Georg Christensen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Carl Erik Kjærsgaard | Chairman | 0 companies |
| Sisse Fjelsted Rasmussen | Board of Directors | 0 companies |
| Elisabeth Marie-Angelique Pierini Lüders | Board of Directors | 0 companies |
| Steffen Pierini Lüders | Chairman | 0 companies |
| Hans Kristen Mørch Gundesen | Board of Directors | 0 companies |
| Nico Schou Sørensen | Board of Directors | 0 companies |
| Reinholdt Schultz | Board of Directors | 0 companies |
| Mette Thorn Sørensen | Board of Directors | 0 companies |
| Johan Bo Bramstoft | Board of Directors | 0 companies |
| Børge Kristian Mannov | Chairman | 0 companies |
| Peter Elley | Board of Directors | 0 companies |
| Mike Welsford | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Christina Rindom | Board of Directors | 0 companies |