| Revenue | DKK 11,3M | +36% |
| EBITDA | DKK 590K | -82% |
| Net profit | DKK 435K | -83% |
| Total assets | DKK 3,6M | -27% |
| Equity | DKK 1,2M | -56% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -3.084 | 5.806 | 7.057 | 7.616 | 11.035 | 9.538 | 10.044 | 9.603 | 10.442 | 11.082 | 8.458 | 8.337 | 11.310 |
| Staff expenses | -0 | -3.079 | -5.570 | -6.648 | -7.464 | -10.442 | -9.483 | -9.797 | -8.974 | -9.980 | -10.609 | -7.813 | -5.084 | -10.720 |
| EBITDA | — | -5 | 236 | 409 | 151 | 593 | 55 | 246 | 628 | 462 | 473 | 645 | 3.253 | 590 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4 | -19 | -23 | -23 | -9 | -9 | -5 | -12 | -12 |
| EBIT | — | -5 | 236 | 409 | 151 | 589 | 37 | 223 | 605 | 453 | 464 | 640 | 3.241 | 579 |
| Net financials | 0 | -1 | -0 | 0 | 0 | -0 | -1 | -5 | -6 | -26 | -24 | -12 | 4 | 21 |
| Profit before tax | — | -6 | 236 | 409 | 151 | 588 | 36 | 219 | 600 | 427 | 440 | 629 | 3.244 | 599 |
| Tax | -0 | -13 | 69 | 113 | 57 | 154 | 18 | 63 | 151 | 112 | 114 | 156 | 740 | 164 |
| Net profit | — | 8 | 167 | 296 | 94 | 435 | 18 | 155 | 448 | 314 | 326 | 473 | 2.505 | 435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 609 | 411 | 2.226 | 2.687 | 2.632 | 3.830 | 2.957 | 2.969 | 4.129 | 4.105 | 2.788 | 2.643 | 4.855 | 3.560 |
| Equity | 193 | 186 | 353 | 648 | 593 | 876 | 739 | 577 | 702 | 684 | 671 | 801 | 2.806 | 1.241 |
| Long-term debt | 0 | 0 | 0 | 112 | 52 | 136 | 4 | 38 | 133 | 92 | 95 | 129 | 740 | 164 |
| Short-term debt | -415 | -225 | 1.873 | 1.926 | 1.987 | 2.818 | 2.214 | 2.354 | 3.294 | 3.328 | 2.021 | 1.713 | 1.309 | 2.155 |
| Total debt | -415 | -225 | 1.873 | 2.039 | 2.039 | 2.954 | 2.218 | 2.392 | 3.428 | 3.421 | 2.116 | 1.842 | 2.049 | 2.319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2012 | — | — |
SK Founder | Founder | 2009 | — | — |
HA Founder | Founder | 2009 | — | — |
AA Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Andersen Grann Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Grann | Management | 0 companies |
| Stephan Kofoed-Hansen | Founder | 0 companies |
| Hans Andersen Vexø | Founder | 0 companies |
| Anja Andersen | Management | 0 companies |