| Revenue | DKK 399K | -3% |
| EBITDA | DKK 220K | -3% |
| Net profit | DKK 169K | -4% |
| Total assets | DKK 2,3M | -5% |
| Equity | DKK 2,3M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 163 | 226 | 97 | 139 | 70 | 112 | 92 | 93 | 97 | 104 | 111 | 135 | 413 | 399 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 191 | -12 | 37 | -16 | 12 | 59 | 35 | 52 | 51 | 63 | 55 | 228 | 220 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -8 | -8 | -8 | -0 | -0 |
| EBIT | 48 | 191 | -12 | 37 | -16 | 12 | 51 | 27 | 43 | 43 | 55 | 47 | 228 | 220 |
| Net financials | 1 | 1 | 0 | 1 | -1 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 |
| Profit before tax | 49 | 192 | -11 | 38 | -17 | 12 | 51 | 27 | 44 | 43 | 55 | 46 | 228 | 220 |
| Tax | 12 | 48 | -4 | 8 | -4 | 3 | 11 | 6 | 10 | 10 | 12 | 10 | 51 | 51 |
| Net profit | 37 | 144 | -7 | 30 | -13 | 9 | 40 | 21 | 34 | 34 | 43 | 36 | 176 | 169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.344 | 2.545 | 2.487 | 2.532 | 2.329 | 2.349 | 2.376 | 2.236 | 2.276 | 2.191 | 2.233 | 2.177 | 2.473 | 2.337 |
| Equity | 2.320 | 2.464 | 2.456 | 2.486 | 2.313 | 2.322 | 2.361 | 2.222 | 2.256 | 2.170 | 2.213 | 2.137 | 2.313 | 2.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24 | 55 | 12 | 35 | 11 | 27 | 15 | 14 | 20 | 21 | 20 | 40 | 159 | 67 |
| Total debt | 24 | 55 | 12 | 35 | 11 | 27 | 15 | 14 | 20 | 21 | 20 | 40 | 159 | 67 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Founder | Founder | 2002 | — | — |
SG Founder | Founder | 2002 | — | — |
DV Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Else Grunnet | Founder | 0 companies |
| Steen Grunnet | Founder | 0 companies |
| Dennis Vibjerg | Management | 0 companies |