| Revenue | DKK 23K | -47% |
| EBITDA | DKK 23K | -47% |
| Net profit | DKK 43K | +26% |
| Total assets | DKK 745K | +8% |
| Equity | DKK 665K | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | -40 | -32 | -259 | 59 | 56 | 51 | 52 | 53 | 51 | 50 | 48 | 43 | 23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 56 | -40 | -32 | -259 | 59 | 56 | 51 | 52 | 53 | 51 | 50 | 48 | 43 | 23 |
| Depreciation & amort. | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 |
| EBIT | 22 | -74 | -66 | -293 | 25 | 22 | 16 | 17 | 18 | 16 | 15 | 13 | 9 | -12 |
| Net financials | -27 | 44 | 41 | 27 | -20 | 61 | -52 | -72 | -18 | 23 | -13 | 46 | 45 | 69 |
| Profit before tax | -3 | 2 | -25 | -266 | 5 | 82 | -36 | -55 | 0 | 39 | 3 | 60 | 54 | 58 |
| Tax | 1 | 16 | -6 | -0 | -0 | 15 | -1 | -11 | 6 | -0 | -0 | -0 | 20 | 15 |
| Net profit | -4 | -14 | -19 | -266 | 5 | 67 | -34 | -44 | -6 | 39 | 3 | 60 | 34 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.152 | 1.043 | 1.123 | 872 | 822 | 863 | 773 | 674 | 621 | 618 | 610 | 665 | 691 | 745 |
| Equity | 797 | 783 | 765 | 498 | 503 | 571 | 537 | 493 | 487 | 526 | 529 | 588 | 622 | 665 |
| Long-term debt | 185 | 158 | 129 | 120 | 88 | 53 | 25 | 25 | 25 | 25 | 25 | 25 | 34 | 34 |
| Short-term debt | 156 | 103 | 229 | 253 | 231 | 232 | 207 | 156 | 109 | 68 | 57 | 52 | 27 | 37 |
| Total debt | 340 | 260 | 358 | 373 | 319 | 285 | 232 | 181 | 134 | 93 | 81 | 76 | 61 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GR Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Rasmus Daugaard | Founder | 0 companies |