| Revenue | DKK 28K | -25% |
| EBITDA | DKK 28K | -25% |
| Net profit | DKK 22K | -33% |
| Total assets | DKK 289K | -17% |
| Equity | DKK 98K | +30% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.783 | 67 | 14 | 37 | 28 |
| Staff expenses | -2.784 | -4 | -1 | -0 | -0 |
| EBITDA | 999 | 71 | 15 | 37 | 28 |
| Depreciation & amort. | -377 | -0 | -0 | -0 | -0 |
| EBIT | 622 | 71 | 15 | 37 | 28 |
| Net financials | 2.928 | -83 | 22 | 6 | 1 |
| Profit before tax | 3.550 | -12 | 37 | 43 | 29 |
| Tax | 192 | -2 | 8 | 10 | 6 |
| Net profit | 3.359 | -10 | 29 | 33 | 22 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.847 | 1.125 | 1.103 | 347 | 289 |
| Equity | 5.104 | 694 | 722 | 76 | 98 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 41 | 20 | 20 | 20 |
| Total debt | 75 | 41 | 20 | 20 | 20 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
IM Management | Management | 2024 |
EG Founder | Founder | 2001 |
TG Chief Executive Officer | Chief Executive Officer | 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2004 – 2004 | |
| Chairman | 2002 – 2009 | |
| Chairman | 2009 – 2019 | |
| Board of Directors | 2004 – 2024 | |
| Board of Directors | 2004 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Madsen | Management | 0 companies |
| Ejvind Grangaard | Founder | 0 companies |
| Tina Grangaard | Chief Executive Officer | 0 companies |
| Børge Madsen | Board of Directors | 0 companies |
| Åge Rudolf Wilhelmsen | Chairman | 0 companies |
| Jørgen Mølholm | Chairman | 0 companies |
| Henrik Grangaard | Board of Directors | 0 companies |
| Ole Madsen | Board of Directors | 0 companies |