| Revenue | DKK 4,3M | -19% |
| EBITDA | DKK -677K | -219% |
| Net profit | DKK -1,1M | -58% |
| Total assets | DKK 2,9M | -1% |
| Equity | DKK -3,2M | -51% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.148 | 1.245 | 724 | 3.626 | 3.714 | 1.596 | 2.073 | 1.338 | 2.452 | 4.456 | 4.795 | 7.299 | 5.278 | 4.290 |
| Staff expenses | -314 | -1.089 | -1.485 | -3.606 | -4.246 | -2.388 | -2.126 | -1.097 | -1.987 | -5.450 | -5.788 | -7.425 | -5.490 | -4.968 |
| EBITDA | 334 | 296 | -291 | 148 | -209 | -792 | -53 | -33 | 465 | -994 | -993 | -126 | -213 | -677 |
| Depreciation & amort. | -199 | -207 | 157 | -264 | 162 | -36 | -36 | -18 | -18 | -9 | -79 | -366 | -400 | -389 |
| EBIT | 135 | 88 | -447 | -116 | -371 | -829 | -89 | -52 | 447 | -1.003 | -1.072 | -492 | -612 | -1.067 |
| Net financials | -72 | -74 | -37 | -36 | -34 | -15 | -43 | 1 | -1 | -3 | 7 | -2 | -277 | -342 |
| Profit before tax | 63 | 14 | -484 | -152 | -227 | -471 | -76 | -50 | 445 | -1.006 | -1.066 | -494 | -889 | -1.408 |
| Tax | 16 | 70 | 235 | 64 | 89 | 186 | 28 | -12 | 98 | -221 | -234 | -109 | -196 | -310 |
| Net profit | 47 | -55 | -720 | -216 | -316 | -657 | -104 | -39 | 347 | -785 | -831 | -385 | -693 | -1.098 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.881 | 2.980 | 2.577 | 3.885 | 1.327 | 1.014 | 968 | 982 | 1.324 | 1.912 | 2.453 | 3.806 | 2.877 | 2.853 |
| Equity | -191 | -246 | 534 | 318 | 2 | -655 | 241 | 203 | 550 | -235 | -1.066 | -1.451 | -2.144 | -3.243 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 53 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.756 | 2.943 | 1.750 | 3.294 | 1.328 | 1.674 | 727 | 779 | 755 | 2.093 | 3.506 | 5.244 | 5.021 | 6.082 |
| Total debt | 2.756 | 2.943 | 1.750 | 3.294 | 1.328 | 1.674 | 727 | 779 | 774 | 2.147 | 3.506 | 5.244 | 5.021 | 6.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2009 | — | — |
KK Management | Management | 2024 | — | — |
TM Management | Management | 2025 | — | — |
GT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRANHØJEN A/S | Company | 100.0% | 100.0% | 2025 |
Løvdalen ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Mikkelsen | Management | 0 companies |
| Kit Kjærsgaard | Management | 0 companies |
| Tor Mikkelsen | Management | 0 companies |
| Guri Thorlaksen | Management | 0 companies |
| Mads Olsen | Board of Directors | 0 companies |
| Grete Elisabeth Mikkelsen | Chairman | 0 companies |
| Astrid Damgaard Ravnsbæk | Chairman | 0 companies |