| Revenue | DKK 417K | -32% |
| EBITDA | DKK -1,7M | -385% |
| Net profit | DKK -1,5M | -466% |
| Total assets | DKK 7,7M | -19% |
| Equity | DKK 4,5M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -525 | -516 | 256 | 533 | 521 | 519 | 483 | 518 | 510 | 480 | 538 | 546 | 613 | 417 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -525 | -513 | 256 | 856 | 521 | 519 | 483 | 518 | 510 | 480 | 1.238 | 546 | 613 | -1.748 |
| Depreciation & amort. | -0 | -2 | -6 | -12 | -12 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -42 |
| EBIT | -525 | -515 | 250 | 844 | 508 | 515 | 483 | 518 | 510 | 480 | 1.238 | 546 | 608 | -1.790 |
| Net financials | -306 | -294 | -142 | 45 | -267 | -250 | -244 | -163 | -148 | -161 | -102 | -102 | -98 | -73 |
| Profit before tax | -220 | -221 | 107 | 565 | 242 | 265 | 239 | 355 | 362 | 319 | 1.136 | 444 | 510 | -1.864 |
| Tax | -55 | -43 | 26 | 128 | 56 | 59 | 53 | 78 | 80 | 79 | 250 | 101 | 113 | -410 |
| Net profit | -165 | -178 | 81 | 438 | 186 | 206 | 186 | 277 | 282 | 239 | 886 | 343 | 397 | -1.454 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.885 | 7.020 | 7.037 | 7.531 | 7.442 | 7.374 | 7.284 | 7.877 | 8.337 | 8.377 | 9.353 | 9.428 | 9.472 | 7.658 |
| Equity | 2.263 | 2.441 | 2.522 | 2.960 | 3.145 | 3.351 | 3.536 | 3.813 | 4.095 | 4.334 | 5.221 | 5.564 | 5.961 | 4.507 |
| Long-term debt | -3.844 | -3.577 | 3.436 | 3.139 | 2.821 | 2.479 | 2.113 | 2.719 | 2.941 | 2.875 | 2.626 | 2.242 | 2.055 | 0 |
| Short-term debt | -711 | -900 | 951 | 1.231 | 1.245 | 1.283 | 1.351 | 1.016 | 973 | 810 | 965 | 1.053 | 857 | 3.008 |
| Total debt | -4.555 | -4.477 | 4.387 | 4.370 | 4.066 | 3.762 | 3.464 | 3.735 | 3.914 | 3.685 | 3.592 | 3.295 | 2.912 | 3.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2010 | — | — |
TK Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAM HOLDING, LØGTEN ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Richard Gram Nielsen | Management | 0 companies |
| Torben Korsager Andersen | Unofficial title | 0 companies |