| Revenue | DKK 2,1M | +102% |
| EBITDA | DKK 2,2M | -5% |
| Net profit | DKK 1M | -5% |
| Total assets | DKK 46,7M | +0% |
| Equity | DKK 14,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 548 | 772 | 808 | 598 | 953 | 1.241 | 829 | 2.526 | 2.159 | 2.046 | 1.823 | 2.168 | 1.042 | 2.103 |
| Staff expenses | -17 | -10 | -0 | -5 | -5 | -5 | -0 | -0 | -18 | -4 | -0 | -0 | -0 | -0 |
| EBITDA | 531 | 762 | 1.479 | 1.195 | 1.618 | 15 | 2.422 | 2.391 | 3.555 | 4.384 | 2.293 | 3.307 | 2.264 | 2.155 |
| Depreciation & amort. | 204 | 563 | -335 | -301 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 328 | 199 | 1.144 | 894 | 1.618 | 15 | 2.422 | 2.391 | 3.555 | 4.384 | 2.293 | 3.307 | 2.264 | 2.155 |
| Net financials | -288 | -179 | -146 | -119 | -95 | -258 | -688 | -492 | -467 | -424 | -428 | -759 | -884 | -855 |
| Profit before tax | 80 | 20 | 998 | 775 | 1.523 | -243 | 1.734 | 1.899 | 3.088 | 3.960 | 1.865 | 2.548 | 1.380 | 1.300 |
| Tax | 20 | 115 | 144 | 186 | 160 | -53 | 391 | 419 | 684 | 873 | 413 | 562 | 316 | 285 |
| Net profit | 60 | -96 | 854 | 590 | 1.362 | -191 | 1.343 | 1.480 | 2.404 | 3.087 | 1.452 | 1.986 | 1.064 | 1.015 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.053 | 16.362 | 17.126 | 18.068 | 22.429 | 35.695 | 38.920 | 39.004 | 40.380 | 42.953 | 43.603 | 45.114 | 46.809 | 46.748 |
| Equity | 4.281 | 4.185 | 5.039 | 5.629 | 6.991 | 6.800 | 5.644 | 6.524 | 8.928 | 11.615 | 12.467 | 14.052 | 14.116 | 14.632 |
| Long-term debt | 11.792 | 11.766 | 11.727 | 11.770 | 11.713 | 24.634 | 24.611 | 24.271 | 24.008 | 23.726 | 23.350 | 22.790 | 27.457 | 27.052 |
| Short-term debt | 924 | 311 | 224 | 405 | 3.435 | 4.091 | 8.107 | 7.490 | 6.295 | 5.849 | 5.809 | 5.939 | 2.586 | 2.241 |
| Total debt | 12.717 | 12.077 | 11.951 | 12.176 | 15.149 | 28.725 | 32.718 | 31.761 | 30.303 | 29.574 | 29.159 | 28.729 | 30.043 | 29.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L Gram Holding ApS | Company | 33.3% | 33.3% | 2018 |
M Gram Holding ApS | Company | 33.3% | 33.3% | 2018 |
Alfred Gram ejendomme A/S | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Gram | Management | 0 companies |
| Søren Thisgaard | Board of Directors | 0 companies |
| Alfred Gram | Board of Directors | 0 companies |
| Mathias Peder Attermann Brinch | Chairman | 0 companies |
| Peter Schmitz | Chairman | 0 companies |
| Michael Skeem Gram | Chairman | 0 companies |
| Tage Hansen | Board of Directors | 0 companies |