| Revenue | DKK 230K | -90% |
| EBITDA | DKK -644K | -188% |
| Net profit | DKK -500K | -187% |
| Total assets | DKK 2,4M | -34% |
| Equity | DKK 1,2M | -63% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 830 | 1.580 | 2.126 | 2.246 | 1.794 | 1.446 | 1.349 | 1.813 | 1.714 | 2.236 | 2.325 | 2.453 | 2.411 | 230 |
| Staff expenses | -370 | -701 | -905 | -1.054 | -1.023 | -719 | -1.161 | -1.278 | -1.399 | -1.694 | -1.606 | -1.730 | -1.678 | -874 |
| EBITDA | 461 | 879 | 1.221 | 1.192 | 771 | 727 | 189 | 535 | 315 | 491 | 675 | 637 | 732 | -644 |
| Depreciation & amort. | -120 | -129 | -129 | -44 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 341 | 750 | 1.092 | 1.149 | 741 | 727 | 189 | 535 | 315 | 491 | 675 | 637 | 732 | -644 |
| Net financials | -20 | -36 | -5 | -77 | -90 | 70 | 169 | 34 | 2 | 143 | 55 | 10 | 7 | 4 |
| Profit before tax | 321 | 714 | 1.088 | 1.072 | 651 | 796 | 357 | 568 | 317 | 634 | 730 | 647 | 739 | -641 |
| Tax | 81 | 179 | 273 | 253 | 148 | 176 | 79 | 126 | 72 | 146 | 164 | 145 | 163 | -140 |
| Net profit | 240 | 534 | 814 | 819 | 503 | 621 | 278 | 442 | 246 | 488 | 566 | 502 | 576 | -500 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.012 | 3.882 | 4.566 | 5.165 | 5.040 | 4.700 | 4.518 | 4.466 | 3.622 | 3.666 | 3.546 | 3.611 | 3.614 | 2.369 |
| Equity | 1.925 | 1.959 | 2.274 | 2.592 | 3.096 | 3.217 | 2.995 | 3.187 | 2.733 | 3.021 | 3.088 | 3.089 | 3.165 | 1.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.046 | 1.903 | 2.293 | 2.572 | 1.944 | 1.484 | 1.523 | 1.258 | 889 | 645 | 458 | 522 | 449 | 1.204 |
| Total debt | 1.046 | 1.903 | 2.293 | 2.572 | 1.944 | 1.484 | 1.523 | 1.280 | 889 | 645 | 458 | 522 | 449 | 1.204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAUMANN INVEST ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Graumann | Management | 0 companies |