| Revenue | DKK 1,1M | +17% |
| EBITDA | DKK 1,2M | +81% |
| Net profit | DKK 793K | +106% |
| Total assets | DKK 17,8M | +4% |
| Equity | DKK 8,6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.680 | 1.570 | 1.434 | 1.732 | 1.583 | 1.158 | 634 | 1.253 | 1.011 | 1.000 | 884 | 1.049 | 958 | 968 | 1.131 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.670 | 1.559 | 1.424 | 1.732 | 1.583 | 1.158 | 634 | 1.253 | 4.039 | 1.000 | 884 | 1.398 | 1.682 | 647 | 1.169 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.670 | 1.559 | 1.424 | 1.732 | 1.583 | 1.158 | 634 | 1.253 | 4.039 | 1.000 | 884 | 1.398 | 1.682 | 647 | 1.169 |
| Net financials | -135 | 50 | 43 | -7 | 164 | 258 | -81 | -218 | -207 | -211 | -196 | -184 | -163 | -153 | -152 |
| Profit before tax | -2.219 | 1.609 | 1.466 | 1.726 | 1.746 | 1.416 | 553 | 1.035 | 3.832 | 789 | 689 | 1.214 | 1.519 | 494 | 1.016 |
| Tax | -545 | 377 | -72 | 395 | 376 | 305 | 136 | 228 | 843 | 173 | 152 | 267 | 334 | 109 | 224 |
| Net profit | -1.673 | 1.232 | 1.538 | 1.331 | 1.371 | 1.111 | 417 | 807 | 2.989 | 615 | 537 | 947 | 1.185 | 385 | 793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.938 | 21.937 | 22.833 | 24.080 | 25.064 | 13.526 | 19.919 | 13.171 | 16.068 | 16.680 | 16.032 | 16.301 | 17.489 | 17.062 | 17.829 |
| Equity | 13.278 | 14.511 | 16.049 | 17.380 | 18.751 | 9.266 | 9.683 | 3.491 | 5.980 | 6.095 | 6.432 | 7.079 | 8.264 | 8.150 | 8.642 |
| Long-term debt | 2.976 | 2.603 | 2.248 | 1.926 | 1.582 | 1.189 | 7.497 | 7.119 | 6.370 | 6.581 | 5.938 | 5.350 | 4.871 | 4.496 | 4.122 |
| Short-term debt | 2.369 | 1.404 | 1.435 | 1.582 | 1.446 | 2.942 | 984 | 743 | 1.170 | 1.391 | 991 | 1.114 | 1.433 | 1.565 | 2.206 |
| Total debt | 5.346 | 4.007 | 3.683 | 3.507 | 3.028 | 4.131 | 8.481 | 7.862 | 7.540 | 7.972 | 6.930 | 6.464 | 6.304 | 6.062 | 6.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
ET | Audit | 1997 | — | — |
KM Management | Management | 1997 | — | — |
OB Management | Management | 2026 | — | — |
RB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O. GRAGE HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
BOGHOLDERGAARDEN ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Grage | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Ole Buchhave Grage | Management | 0 companies |
| Robert Bruun | Management | 0 companies |
| Alexandra Bruun | Board of Directors | 0 companies |
| Jørn Frede Andersen | Board of Directors | 0 companies |
| Jette Merete Philippsen | Board of Directors | 0 companies |
| Troels Torp | Chairman | 0 companies |
| Gitte Bruun | Chairman | 0 companies |
| Erling Hvitved | Board of Directors | 0 companies |
| Jørgen Georg Kristensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |