| Revenue | DKK -17K | -85% |
| EBITDA | DKK -73K | +34% |
| Net profit | DKK -5,7M | -216% |
| Total assets | DKK 42M | -11% |
| Equity | DKK 27,6M | -17% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -20 | -8 | -40 | -111 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -56 |
| EBITDA | -20 | -8 | -40 | -111 | -73 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -8 | -40 | -111 | -73 |
| Net financials | -789 | 7.994 | 5.825 | 4.854 | -5.694 |
| Profit before tax | -808 | 7.986 | 5.785 | 4.744 | -5.767 |
| Tax | -20 | 37 | -51 | -122 | -106 |
| Net profit | -789 | 7.949 | 5.836 | 4.866 | -5.662 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.572 | 41.860 | 41.620 | 47.202 | 42.014 |
| Equity | 14.549 | 22.503 | 28.330 | 33.176 | 27.598 |
| Long-term debt | 0 | 7.047 | 6.888 | 7.094 | 7.306 |
| Short-term debt | 9.024 | 12.311 | 6.401 | 6.931 | 7.110 |
| Total debt | 9.024 | 19.357 | 13.290 | 14.025 | 14.416 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BE Founder | Founder | 1999 |
PG Founder | Founder | 1999 |
SG Management | Management | 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 15–19.99% | 2024 | |
| Company | 20–24.99% | 5–9.99% | 2024 | |
| Company | 20–24.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 0% | 2024 | |
| Individual | 33.33–49.99% | 15–19.99% | 2019 | |
| Individual | 20–24.99% | 5–9.99% | 2019 | |
| Company | 0% | 66.67–89.99% | 2024 | |
| Individual | 20–24.99% | 5–9.99% | 2019 | |
| Individual | 33.33–49.99% | 0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Emmy Gram | Founder | 0 companies |
| Paul Gram | Founder | 0 companies |
| Søren Gram | Management | 0 companies |
| Knud Erik Banke Kristensen | Chairman | 0 companies |
| Steen Borre | Board of Directors | 0 companies |