| Revenue | DKK 1,2M | -34% |
| EBITDA | DKK 165K | -79% |
| Net profit | DKK 166K | -75% |
| Total assets | DKK 5,3M | +10% |
| Equity | DKK 1,9M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.646 | — | — | 2.303 | 2.227 | 2.253 | 2.977 | 2.370 | 2.204 | 184 | 1.874 | 1.737 | 1.807 | 1.202 |
| Staff expenses | -1.236 | -1.579 | -1.294 | -1.215 | -1.251 | -1.281 | -1.420 | -1.349 | -1.280 | -1.130 | -1.044 | -1.000 | -1.013 | -1.036 |
| EBITDA | 1.411 | 1.402 | 2.227 | 1.088 | 977 | 972 | 1.557 | 1.020 | 897 | -954 | 806 | 737 | 794 | 165 |
| Depreciation & amort. | -48 | -48 | -0 | -2 | -13 | -13 | -13 | -13 | -13 | -18 | -0 | -0 | -0 | -0 |
| EBIT | 1.363 | 1.354 | 2.227 | 1.085 | 964 | 959 | 1.544 | 1.007 | 884 | -973 | 806 | 737 | 794 | 165 |
| Net financials | 7 | -57 | -45 | 7 | 31 | -6 | -34 | -50 | -64 | -42 | -49 | 24 | 71 | 48 |
| Profit before tax | 1.370 | 1.297 | 2.183 | 1.092 | 995 | 953 | 1.509 | 957 | 820 | -1.014 | 757 | 761 | 865 | 213 |
| Tax | 365 | 332 | 543 | 264 | 224 | 212 | 333 | 228 | 185 | -0 | -0 | 106 | 190 | 47 |
| Net profit | 1.005 | 965 | 1.640 | 828 | 771 | 742 | 1.176 | 729 | 634 | -1.014 | 757 | 655 | 674 | 166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.799 | 9.961 | 10.279 | 7.357 | 6.811 | 5.385 | 6.442 | 6.084 | 5.098 | 2.546 | 4.679 | 4.440 | 4.812 | 5.306 |
| Equity | 3.376 | 3.341 | 3.981 | 3.209 | 2.980 | 2.921 | 3.398 | 2.927 | 2.761 | 947 | 1.704 | 1.659 | 1.734 | 1.900 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 190 | 47 |
| Short-term debt | 5.423 | 6.620 | 6.299 | 4.148 | 3.831 | 2.463 | 3.044 | 3.158 | 2.143 | 1.599 | 2.975 | 2.781 | 2.888 | 3.359 |
| Total debt | 5.423 | 6.620 | 6.299 | 4.148 | 3.831 | 2.463 | 3.044 | 3.158 | 2.337 | 1.599 | 2.975 | 2.781 | 3.079 | 3.406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Audit | Audit | 1991 | — | — |
BJ | Audit | 2004 | — | — |
KG Management | Management | 1991 | — | — |
PL Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRACE HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lizzi Mårtensson | Audit | 0 companies |
| Bjarne Jørgen Walther | Audit | 0 companies |
| Karen Grace Stigsen | Management | 0 companies |
| Pernille Lerberg Nielsen | Founder | 0 companies |