| Revenue | DKK -69K | -55% |
| EBITDA | DKK -180K | -18% |
| Net profit | DKK -337K | +25% |
| Total assets | DKK 2M | -23% |
| Equity | DKK -2M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | 105 | 194 | 192 | 146 | 118 | 161 | 146 | 107 | -38 | 27 | -152 | -69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58 | -97 | 137 | 139 | 146 | 118 | 161 | 146 | 107 | -38 | 27 | -152 | -180 |
| Depreciation & amort. | 18 | -18 | -19 | -19 | -21 | -21 | -21 | -21 | -21 | -22 | -22 | -183 | -79 |
| EBIT | 40 | -115 | 118 | 120 | 125 | 97 | 140 | 125 | 86 | -60 | 5 | -335 | -259 |
| Net financials | -141 | -114 | -184 | -469 | -185 | -125 | -91 | -45 | -86 | -86 | -86 | -83 | -79 |
| Profit before tax | -101 | -229 | -66 | -349 | -61 | -28 | 49 | 80 | -0 | -146 | -81 | -418 | -337 |
| Tax | -5 | -109 | -11 | 9 | 14 | -37 | -47 | 3 | -0 | 118 | 9 | 31 | -0 |
| Net profit | -96 | -121 | -55 | -358 | -75 | 9 | 96 | 77 | -0 | -264 | -90 | -449 | -337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.640 | 2.735 | 2.732 | 2.701 | 3.087 | 3.149 | 3.247 | 3.007 | 3.004 | 2.871 | 2.820 | 2.617 | 2.014 |
| Equity | -467 | -588 | -642 | -1.001 | -1.076 | -1.067 | -970 | -893 | -894 | -1.158 | -1.248 | -1.696 | -2.034 |
| Long-term debt | 2.859 | 2.919 | 2.966 | 3.404 | 3.464 | 0 | 4.100 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 247 | 404 | 408 | 297 | 699 | 4.215 | 4.217 | 3.901 | 3.898 | 4.028 | 4.068 | 4.314 | 4.048 |
| Total debt | 3.107 | 3.323 | 3.374 | 3.701 | 4.162 | 4.215 | 4.217 | 3.901 | 3.898 | 4.028 | 4.068 | 4.314 | 4.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2010 | — | — |
PG Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HARTVIGSEN ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Gran Hartvigsen | Management | 0 companies |
| Per Gran Hartvigsen | Founder | 0 companies |