| Revenue | DKK 1,7M | +22% |
| EBITDA | DKK 8,4M | +494% |
| Net profit | DKK 4,1M | +301% |
| Total assets | DKK 75,9M | +12% |
| Equity | DKK 16,1M | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 599 | 1.005 | 11.827 | 1.089 | 1.340 | 1.656 | 2.557 | 2.136 | 2.479 | 2.034 | 2.549 | 1.420 | 1.734 |
| Staff expenses | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 592 | 602 | 11.359 | 16 | 1.340 | 9.565 | 2.527 | 2.136 | 2.479 | 2.034 | 2.549 | 1.420 | 8.434 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 592 | 602 | 11.359 | 16 | 1.340 | 9.565 | 2.527 | 2.136 | 2.479 | 2.034 | 2.549 | 1.420 | 8.434 |
| Net financials | -2.125 | -3.075 | -2.749 | -1.038 | -1.955 | -812 | -1.390 | -1.944 | -916 | 1.371 | -1.518 | -4.051 | 3.552 |
| Profit before tax | -1.533 | -2.472 | 8.610 | -464 | -615 | 8.753 | 1.167 | 192 | 1.563 | 3.404 | 1.032 | -2.632 | 5.286 |
| Tax | -381 | -589 | 2.075 | 279 | -123 | 1.863 | 258 | -116 | 579 | 754 | 228 | -575 | 1.163 |
| Net profit | -1.153 | -1.884 | 6.535 | -743 | -492 | 6.890 | 909 | 308 | 984 | 2.650 | 803 | -2.056 | 4.123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.214 | 55.335 | 84.247 | 70.632 | 63.600 | 68.527 | 68.534 | 68.103 | 68.413 | 70.745 | 68.158 | 68.019 | 75.918 |
| Equity | -3.638 | -5.522 | 1.013 | 270 | -221 | 6.669 | 9.808 | 9.556 | 10.540 | 13.190 | 13.993 | 11.937 | 16.060 |
| Long-term debt | 27.608 | 26.911 | 24.723 | 29.667 | 30.419 | 47.555 | 52.917 | 51.992 | 49.698 | 46.271 | 41.383 | 24.285 | 36.557 |
| Short-term debt | 19.244 | 33.947 | 57.648 | 40.110 | 33.431 | 11.980 | 3.228 | 4.247 | 5.288 | 7.499 | 8.868 | 28.459 | 18.801 |
| Total debt | 46.852 | 60.857 | 82.371 | 69.777 | 63.265 | 59.534 | 56.145 | 56.239 | 54.986 | 53.770 | 50.251 | 52.744 | 55.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
KE Management | Management | 2006 | — | — |
JG Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.K. GRAM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Midling Gram | Chief Executive Officer | 0 companies |
| Kari Elisabeth Midling Gram | Management | 0 companies |
| Jesper Gram | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |