| Revenue | DKK -14,8M | +26% |
| EBITDA | DKK -14,8M | -26% |
| Net profit | DKK -12,8M | -23% |
| Total assets | DKK 6,5M | -66% |
| Equity | DKK -47M | -38% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.479 | 31.861 | 666.385 | 730.731 | 566.155 | 706.523 | 440.662 | 29.768 | -1.462 | -451 | -1.857 | -11.733 | -14.798 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.883 | -8.377 | -49.982 | -63.357 | -65.816 | -55.222 | -29.641 | -3.508 | -1.072 | -1.164 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.229 | 2.753 | 18.893 | 35.462 | 17.851 | 29.638 | -31.875 | -5.366 | -2.534 | -5.996 | -1.857 | -11.733 | -14.798 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -382 | -408 | -1.123 | -3.195 | -2.305 | -1.881 | -1.555 | -161 | -453 | -53 | -47 | -21 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.611 | 2.345 | 17.770 | 32.267 | 15.546 | 27.757 | -33.430 | -5.527 | -2.987 | -6.049 | -1.904 | -11.754 | -14.798 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.327 | 4.885 | -2.952 | -2.094 | -1.558 | -11.011 | -9.155 | -99 | -3.466 | -1.203 | -1.509 | -1.558 | -1.699 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.062 | 7.230 | 14.818 | 30.173 | 13.988 | 16.746 | -42.585 | -5.626 | -6.453 | -7.252 | -3.413 | -13.312 | -16.497 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 673 | 377 | 3.438 | 6.646 | 3.166 | 5.948 | -7.921 | -757 | -1.329 | -3.235 | 1.069 | -2.900 | -3.654 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.389 | 6.853 | 11.380 | 23.527 | 10.822 | 10.798 | -34.664 | -4.869 | -5.124 | 4.731 | -3.790 | -10.412 | -12.843 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.577 | 88.661 | 171.415 | 200.517 | 166.653 | 239.704 | 87.709 | 66.148 | 28.540 | 28.697 | 29.132 | 19.384 | 6.512 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 35.100 | 39.954 | 46.134 | 61.009 | 66.931 | 67.729 | -14.664 | -19.534 | -24.658 | -19.927 | -23.717 | -34.129 | -46.972 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.804 | 48.707 | 118.971 | 120.224 | 86.820 | 152.374 | 98.073 | 82.782 | 35.712 | 47.324 | 52.049 | 53.413 | 53.173 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.109 | 48.707 | 118.971 | 120.224 | 86.820 | 152.374 | 98.073 | 82.782 | 35.712 | 47.324 | 52.049 | 53.413 | 53.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
SD Management | Management | 2000 | — | — |
JM Management | Management | 1997 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gråkjær Holding A/S | Company | 100.0% | 100.0% | 2018 |
GREY HOLDING 2 A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Larsen | Chief Executive Officer | 0 companies |
| Steen Daniel Woller | Management | 0 companies |
| John Møller-Pedersen | Management | 0 companies |
| John Ross Graakjær | Chief Executive Officer | 0 companies |
| Benny Vesterbæk Lægsgaard | Board of Directors | 0 companies |
| Anker Stensig Andersen | Chairman | 0 companies |
| Esben Bank Lindberg | Board of Directors | 0 companies |
| Hans Ladekjær Jeppesen | Board of Directors | 0 companies |
| Svend Sigaard | Board of Directors | 0 companies |
| Jeppe Lynge Larsen | Board of Directors | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Per Schak Andreasen | Chairman | 0 companies |
| Arne Pedersen | Chairman | 0 companies |
| Hans Fisker | Board of Directors | 0 companies |
| Line Frøjk Graakjær | Board of Directors | 0 companies |
| Birthe Søgaard Graakjær | Chairman | 0 companies |
| Villy Jæger | Board of Directors | 0 companies |
| Jens-Christian Vinther Schmidt | Board of Directors | 0 companies |
| Niels Korsholm | Board of Directors | 0 companies |
| Jørgen Ajslev | Board of Directors | 0 companies |