| Revenue | DKK 4,4M | -28% |
| EBITDA | DKK 33K | -96% |
| Net profit | DKK -262K | -140% |
| Total assets | DKK 3,5M | -14% |
| Equity | DKK -1,3M | -26% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 206 | 245 | 1.585 | 3.913 | 3.765 | 3.304 | 5.216 | 2.131 | 442 | 1.477 | 1.200 | 6.141 | 4.435 |
| Staff expenses | -191 | -186 | -1.757 | -3.648 | -3.593 | -3.913 | -3.734 | -3.062 | -1.706 | -1.393 | -736 | -1.280 | -4.402 |
| EBITDA | 15 | 59 | -172 | 264 | 173 | -609 | 1.483 | 406 | -1.264 | 85 | 464 | 921 | 33 |
| Depreciation & amort. | -53 | 53 | 102 | 235 | 515 | -482 | -534 | 669 | -0 | -38 | -11 | -21 | -28 |
| EBIT | -38 | 6 | -274 | 30 | -342 | -1.091 | 949 | -263 | -1.264 | 46 | 453 | 900 | 4 |
| Net financials | -20 | -20 | -5 | -38 | -174 | -156 | -93 | -110 | -79 | -47 | -84 | -60 | 4 |
| Profit before tax | -58 | -14 | -280 | -8 | -517 | -1.247 | 856 | -373 | -1.342 | -1 | 369 | 840 | 9 |
| Tax | -15 | 12 | -61 | -97 | -92 | -268 | -180 | 121 | -159 | -0 | 90 | 187 | 271 |
| Net profit | -44 | -26 | -219 | 89 | -425 | -979 | 1.036 | -494 | -1.183 | -1 | 278 | 653 | -262 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 1.693 | 3.038 | 6.314 | 5.908 | 5.586 | 5.309 | 4.500 | 3.521 | 3.528 | 3.410 | 4.080 | 3.489 |
| Equity | 117 | 91 | 419 | 507 | 235 | -744 | 292 | -748 | -1.931 | -1.932 | -1.653 | -1.000 | -1.262 |
| Long-term debt | 0 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 472 | 347 | 200 | 135 | 136 |
| Short-term debt | 882 | 1.602 | 2.602 | 5.806 | 5.515 | 6.330 | 5.017 | 5.248 | 4.979 | 5.113 | 4.864 | 4.946 | 4.615 |
| Total debt | 882 | 1.602 | 2.602 | 5.806 | 5.672 | 6.330 | 5.017 | 5.248 | 5.452 | 5.460 | 5.063 | 5.081 | 4.751 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2024 | — | — |
EA Management | Management | 2012 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Management | Management | 2010 | — | — |
HD Management | Management | 2013 | — | — |
JG Management | Management | 2010 | — | — |
AM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJENDOMSFONDEN GRENNESSMINDE I TÅSTRUP | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Fruerled | Management | 0 companies |
| Ernst Aabling-Thomsen | Management | 0 companies |
| Andreas Hjorth Rasmussen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Hanne Danielsen | Management | 0 companies |
| Jesper Graff | Management | 0 companies |
| Asta Marie Zacho | Management | 0 companies |
| Knud Foldschack | Chairman | 0 companies |
| Peter Bjerregaard | Board of Directors | 0 companies |
| Eva Karin Graff | Board of Directors | 0 companies |