| Revenue | DKK 104K | -25% |
| EBITDA | DKK 104K | -24% |
| Net profit | DKK 91K | -51% |
| Total assets | DKK 479K | +17% |
| Equity | DKK 463K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.091 | 589 | 170 | 231 | 143 | 558 | 420 | 513 | 248 | 262 | 120 | 139 | 104 |
| Staff expenses | -855 | -718 | -102 | -195 | -105 | -565 | -594 | -324 | -424 | -413 | -214 | -1 | -0 |
| EBITDA | 236 | -129 | 69 | 37 | 38 | -7 | -174 | 189 | -176 | -151 | -93 | 138 | 104 |
| Depreciation & amort. | -13 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 223 | -153 | 69 | 37 | 38 | -7 | -174 | 189 | -176 | -151 | -93 | 138 | 104 |
| Net financials | -1 | 3 | 3 | 3 | -0 | 0 | 10 | 142 | 30 | -0 | 0 | 7 | 9 |
| Profit before tax | 222 | -150 | 72 | 39 | 38 | -7 | -164 | 331 | -145 | -151 | -93 | 145 | 114 |
| Tax | 61 | -1 | -0 | 1 | 9 | -0 | -0 | 9 | -19 | -0 | -0 | -41 | 23 |
| Net profit | 161 | -149 | 72 | 38 | 29 | -7 | -164 | 322 | -127 | -151 | -93 | 186 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 808 | 408 | 404 | 510 | 679 | 517 | 413 | 684 | 547 | 381 | 209 | 410 | 479 |
| Equity | 444 | 266 | 338 | 376 | 405 | 398 | 235 | 557 | 430 | 279 | 186 | 372 | 463 |
| Long-term debt | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 362 | 143 | 66 | 133 | 273 | 119 | 178 | 128 | 117 | 102 | 24 | 38 | 16 |
| Total debt | 362 | 143 | 66 | 133 | 273 | 119 | 178 | 128 | 117 | 102 | 24 | 38 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2009 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRANNOV HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Hippe Brun | Management | 0 companies |
| Pernille Brun | Chief Executive Officer | 0 companies |
| Annette Lykke Clausen | Board of Directors | 0 companies |