| Revenue | DKK 80K | -94% |
| EBITDA | DKK -132K | -134% |
| Net profit | DKK -335K | -537% |
| Total assets | DKK 352K | -84% |
| Equity | DKK 297K | -68% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.440 | 1.048 | 1.388 | 1.480 | 1.097 | 1.251 | 1.145 | 1.119 | 1.068 | 1.131 | 1.289 | 1.805 | 1.265 | 80 |
| Staff expenses | -1.062 | -1.078 | -954 | -1.155 | -1.071 | -990 | -849 | -915 | -750 | -857 | -957 | -1.246 | -878 | -212 |
| EBITDA | 378 | 60 | 434 | 325 | 26 | 262 | 296 | 204 | 318 | 274 | 498 | 559 | 387 | -132 |
| Depreciation & amort. | 123 | 122 | -91 | -145 | -147 | -101 | -113 | -170 | -127 | -127 | -211 | -211 | -256 | -407 |
| EBIT | 255 | -62 | 343 | 180 | -121 | 161 | 183 | 34 | 191 | 147 | 287 | 348 | 131 | -540 |
| Net financials | -47 | -41 | -39 | -1 | 9 | 7 | -6 | 12 | 9 | 5 | 8 | -24 | -33 | -9 |
| Profit before tax | 209 | -103 | 304 | 179 | -112 | 168 | 177 | 46 | 200 | 152 | 295 | 324 | 98 | -549 |
| Tax | 52 | 45 | 81 | 45 | -25 | 37 | 39 | 10 | 44 | 37 | 65 | 73 | 22 | -214 |
| Net profit | 156 | -148 | 222 | 134 | -88 | 131 | 138 | 36 | 156 | 115 | 230 | 251 | 77 | -335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.206 | 1.061 | 1.346 | 1.076 | 901 | 1.239 | 1.116 | 1.210 | 1.536 | 1.608 | 2.255 | 2.136 | 2.221 | 352 |
| Equity | 192 | 44 | 266 | 400 | 312 | 443 | 581 | 511 | 666 | 596 | 826 | 963 | 922 | 297 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.014 | 1.018 | 1.080 | 676 | 589 | 797 | 526 | 680 | 820 | 950 | 1.330 | 1.059 | 1.191 | 55 |
| Total debt | 1.014 | 1.018 | 1.080 | 676 | 589 | 797 | 526 | 680 | 820 | 950 | 1.330 | 1.059 | 1.191 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Unofficial title | Unofficial title | 2025 | — | — |
SK | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAUNGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Michael Østerby-Jørgensen | Unofficial title | 0 companies |
| Søren Karsten Graungaard Hansen | Founder | 0 companies |