| Revenue | DKK 979K | -11% |
| EBITDA | DKK 1,3M | +334% |
| Net profit | DKK 2,9M | +5% |
| Total assets | DKK 88,4M | -22% |
| Equity | DKK 60,7M | -34% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.432 | 4.447 | 4.161 | 3.914 | 4.274 | 3.950 | 1.918 | 2.593 | 2.206 | 6.930 | 1.175 | 1.119 | 1.105 | 979 |
| Staff expenses | -0 | -105 | -180 | -180 | -180 | -250 | -853 | -863 | -1.077 | -953 | -954 | -978 | -1.081 | -1.064 |
| EBITDA | 5.129 | 3.543 | 524 | 1.685 | 3.890 | 3.380 | 1.026 | 830 | 290 | 4.671 | -4.984 | -1.249 | -538 | 1.262 |
| Depreciation & amort. | 18 | 18 | 17 | 2 | -0 | 226 | -156 | -969 | -50 | -31 | -47 | -69 | -110 | -136 |
| EBIT | 5.110 | 3.525 | 507 | 1.683 | 3.890 | 3.154 | 870 | -139 | 240 | 4.640 | -5.031 | -1.318 | -649 | 1.126 |
| Net financials | -1.316 | 791 | 16.364 | -328 | 4.075 | -2.333 | 1.515 | 3.624 | 528 | 2.587 | -1.358 | 3.495 | 3.847 | 1.852 |
| Profit before tax | 3.608 | 4.177 | 16.827 | 1.300 | 7.991 | 821 | 2.386 | 3.485 | 768 | 7.227 | -6.390 | 2.178 | 3.199 | 2.978 |
| Tax | 1.070 | -261 | 42 | 327 | 1.058 | 629 | 413 | -175 | 47 | 318 | -1.677 | 213 | 419 | 68 |
| Net profit | 2.538 | 4.438 | 16.785 | 973 | 6.934 | 192 | 1.972 | 3.660 | 721 | 6.909 | -4.713 | 1.965 | 2.780 | 2.910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.725 | 117.931 | 137.466 | 135.767 | 139.203 | 136.730 | 132.136 | 121.599 | 129.866 | 122.389 | 110.626 | 111.129 | 112.870 | 88.355 |
| Equity | 61.307 | 65.276 | 81.561 | 81.534 | 87.968 | 87.160 | 87.432 | 90.092 | 88.813 | 94.722 | 89.009 | 89.974 | 91.754 | 60.664 |
| Long-term debt | 28.961 | 40.284 | 43.781 | 42.302 | 39.321 | 35.820 | 34.227 | 22.940 | 20.686 | 19.624 | 15.304 | 14.859 | 14.308 | 13.270 |
| Short-term debt | 4.330 | 5.040 | 5.175 | 5.040 | 4.403 | 6.047 | 2.533 | 2.112 | 13.863 | 1.752 | 1.699 | 1.647 | 2.124 | 9.334 |
| Total debt | 33.292 | 45.324 | 48.956 | 47.342 | 43.724 | 41.866 | 36.760 | 25.052 | 34.549 | 21.376 | 17.004 | 16.507 | 16.432 | 22.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jacob Grønlund Holding 2025 ApS | Company | 50.0% | 50.0% | 2025 |
Stine Grønlund Holding ApS | Company | 50.0% | 50.0% | 2025 |
KIRSTEN OG OLE GRØNLUND A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Grønlund | Management | 0 companies |
| Jacob Grønlund | Board of Directors | 0 companies |
| Kirsten Grønlund | Board of Directors | 0 companies |
| Gudmund Nyborg | Board of Directors | 0 companies |