| Revenue | DKK -22K | +5% |
| EBITDA | DKK -22K | -5% |
| Net profit | DKK -119K | +95% |
| Total assets | DKK 538K | -74% |
| Equity | DKK -684K | -21% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.304 | 10.025 | 12.350 | 15.444 | — | 76 | -105 | -47 | -21 | 24 | -179 | -20 | -21 | -22 |
| Staff expenses | -8.512 | -10.498 | -10.691 | -14.448 | -16.707 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 792 | -473 | 1.659 | 960 | 655 | 76 | -105 | -47 | -21 | 17 | -179 | -20 | -21 | -22 |
| Depreciation & amort. | -99 | -161 | 384 | -416 | -387 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 694 | -635 | 1.275 | 544 | 268 | 76 | -105 | -47 | -21 | 17 | -179 | -20 | -21 | -22 |
| Net financials | -62 | -80 | -166 | -267 | -106 | 87 | -31 | 390 | 3.711 | 385 | 174 | -3.004 | -2.220 | -97 |
| Profit before tax | 631 | -714 | 1.109 | 277 | 162 | 163 | -136 | 343 | 3.684 | 403 | -6 | -3.025 | -2.242 | -119 |
| Tax | 162 | -179 | 322 | 94 | 54 | 45 | -23 | 39 | -17 | -129 | 8 | -19 | 108 | -0 |
| Net profit | 469 | -536 | 787 | 182 | 108 | 118 | -113 | 304 | 3.702 | 531 | -14 | -3.006 | -2.350 | -119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.090 | 7.156 | 9.036 | 9.786 | 9.710 | 4.313 | 1.220 | 3.273 | 6.790 | 7.038 | 7.133 | 4.246 | 2.078 | 538 |
| Equity | 1.720 | 1.185 | 1.972 | 1.655 | 1.463 | 380 | 267 | 571 | 4.273 | 4.804 | 4.790 | 1.785 | -566 | -684 |
| Long-term debt | 2.472 | 2.472 | 2.472 | 2.678 | 2.472 | 2.410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.898 | 3.500 | 4.557 | 5.454 | 5.776 | 1.523 | 953 | 2.638 | 2.487 | 2.235 | 2.343 | 2.462 | 2.644 | 1.223 |
| Total debt | 6.370 | 5.972 | 7.029 | 8.131 | 8.248 | 3.933 | 953 | 2.638 | 2.487 | 2.235 | 2.343 | 2.462 | 2.644 | 1.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
KM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GROWHOW ApS | Company | 33.3% | 66.7% | 2019 |
Winkel Olsens Aktiver ApS | Company | 20.0% | 5.0% | 2015 |
Åradsson Holding ApS | Company | 20.0% | 5.0% | 2015 |
Camma Elisabeth ApS | Company | 20.0% | 5.0% | 2015 |
EVOLUTION SPORTS CONSULTING ApS | Company | 20.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Graugaard | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Tom Deichmann | Chairman | 0 companies |
| Mads Winther | Board of Directors | 0 companies |
| Ebbe Bouman Hindrup | Chairman | 0 companies |
| Claes Niels Hestehave | Board of Directors | 0 companies |
| Camma Elisabeth Bjørnestad Åstrøm-Andersen | Board of Directors | 0 companies |
| Mads Winkel Olsen | Board of Directors | 0 companies |
| Rasmus Kej Åradsson | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |