| Revenue | DKK 3,3M | +0% |
| EBITDA | DKK 3,3M | +0% |
| Net profit | DKK 559K | -10% |
| Total assets | DKK 19,1M | -27% |
| Equity | DKK 18,6M | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -48 | -222 | -50 | 197 | 959 | 3.000 | 6.831 | 8.541 | 8.802 | 12.398 | 3.279 | 3.287 | 3.296 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -48 | -222 | -50 | 197 | 959 | 3.000 | 4.721 | 8.541 | 8.452 | 12.398 | 3.279 | 3.287 | 3.296 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -137 | -645 | -3.079 | -6.035 | -8.392 | -7.559 | -8.750 | -2.664 | -2.664 | -2.664 |
| EBIT | -33 | -48 | -222 | -50 | 60 | 315 | -79 | -1.314 | 149 | 893 | 3.648 | 615 | 623 | 632 |
| Net financials | -277 | -292 | 3.445 | 764 | 322 | 291 | -203 | -700 | -108 | -2 | -213 | 167 | 173 | 84 |
| Profit before tax | -310 | -340 | 3.223 | 714 | 382 | 606 | -282 | -2.014 | 41 | 891 | 3.435 | 782 | 796 | 716 |
| Tax | -77 | -85 | -116 | 9 | 85 | 133 | -62 | -310 | 9 | -118 | 557 | 172 | 175 | 158 |
| Net profit | -232 | -255 | 3.339 | 705 | 297 | 473 | -220 | -1.703 | 32 | 1.009 | 2.878 | 610 | 621 | 559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.036 | 11.325 | 8.640 | 8.796 | 19.525 | 25.564 | 38.840 | 39.894 | 38.543 | 41.695 | 48.159 | 25.062 | 26.386 | 19.138 |
| Equity | — | — | 2.539 | 8.785 | 17.727 | 24.220 | 35.099 | 33.396 | 33.428 | 34.437 | 44.141 | 24.400 | 25.021 | 18.580 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.165 | 1.633 | 1.370 | 821 | 387 | 322 | 273 | 224 |
| Short-term debt | 11.581 | 12.125 | 6.101 | 11 | 1.798 | 1.241 | 2.539 | 4.866 | 3.746 | 6.437 | 3.631 | 340 | 1.092 | 334 |
| Total debt | 11.581 | 12.125 | 6.101 | 11 | 1.798 | 1.241 | 3.704 | 6.498 | 5.116 | 7.259 | 4.019 | 662 | 1.365 | 558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 1998 | — | — |
MG Management | Management | 2024 | — | — |
LK Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRUNDTVIG INVEST A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Grundtvig | Management | 0 companies |
| Michael Grundtvig | Management | 0 companies |
| Lars Karlsmose | Management | 0 companies |