| Revenue | DKK 959K | -64% |
| EBITDA | DKK 2,1M | +38% |
| Net profit | DKK 1,5M | +68% |
| Total assets | DKK 12,1M | +11% |
| Equity | DKK 6M | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.073 | 4.487 | 1.977 | 1.104 | 3.002 | 7.925 | 9.908 | 1.477 | 1.625 | 2.119 | 2.967 | 4.093 | 2.662 | 959 |
| Staff expenses | -2.460 | -4.201 | -1.927 | -1.086 | -2.326 | -6.855 | -8.294 | -478 | -847 | -1.408 | -1.854 | -2.937 | -1.348 | -0 |
| EBITDA | 613 | 286 | 108 | 130 | 676 | 1.070 | 1.613 | 999 | 655 | 711 | 1.046 | 1.356 | 1.494 | 2.059 |
| Depreciation & amort. | 375 | -172 | -145 | -245 | -118 | -153 | -374 | -455 | -8 | -8 | -18 | -23 | -11 | -0 |
| EBIT | 238 | 113 | -37 | -116 | 558 | 916 | 1.239 | 544 | 647 | 703 | 1.028 | 1.333 | 1.483 | 2.059 |
| Net financials | -201 | -22 | -19 | -31 | 61 | 743 | -77 | -1.116 | -169 | -158 | -151 | -219 | -220 | -161 |
| Profit before tax | 37 | 92 | -56 | -147 | 619 | 1.660 | 1.162 | -571 | 478 | 545 | 877 | 1.114 | 1.263 | 1.898 |
| Tax | 36 | 25 | 29 | 56 | 121 | 169 | 238 | 82 | 137 | 119 | 194 | 245 | 344 | 352 |
| Net profit | 0 | 67 | -85 | -203 | 497 | 1.490 | 924 | -654 | 341 | 426 | 683 | 869 | 918 | 1.547 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.422 | 1.449 | 855 | 686 | 998 | 6.028 | 10.750 | 8.289 | 7.927 | 8.101 | 8.427 | 11.866 | 10.838 | 12.066 |
| Equity | 263 | 281 | 148 | -55 | 443 | 1.583 | 2.407 | 1.645 | 1.879 | 2.194 | 2.677 | 3.546 | 4.465 | 6.011 |
| Long-term debt | 305 | 251 | 0 | 0 | 0 | 1.444 | 2.603 | 3.301 | 3.113 | 2.717 | 2.402 | 2.164 | 1.607 | 1.320 |
| Short-term debt | 854 | 913 | 707 | 741 | 555 | 3.001 | 5.741 | 3.343 | 2.867 | 3.039 | 3.072 | 5.733 | 4.144 | 3.857 |
| Total debt | 1.159 | 1.163 | 707 | 741 | 555 | 4.445 | 8.343 | 6.644 | 5.980 | 5.756 | 5.474 | 7.897 | 5.751 | 5.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 2008 | — | — |
MB Management | Management | 2009 | — | — |
PA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRØSTA Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Englund Haugaard | Management | 0 companies |
| Martin Borg Smidt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Daniel Leth Larsen | Board of Directors | 0 companies |
| Mikael Lindholm Christiansen | Chairman | 0 companies |