| Revenue | DKK 26,7M | +34% |
| EBITDA | DKK 3,5M | +10% |
| Net profit | DKK 1,5M | -17% |
| Total assets | DKK 12,8M | +18% |
| Equity | DKK 5,2M | +27% |
| Employees | 46 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.867 | 5.583 | 6.749 | 3.570 | 5.500 | 6.612 | 8.272 | 11.475 | 10.522 | 13.692 | 15.927 | 15.703 | 19.948 | 26.655 |
| Staff expenses | -3.490 | -5.385 | -6.636 | -3.413 | -4.902 | -5.242 | -7.836 | -12.385 | -10.222 | -11.537 | -14.390 | -13.921 | -16.795 | -23.202 |
| EBITDA | -306 | 198 | 153 | 157 | 597 | 1.371 | 436 | -910 | 300 | 2.155 | 1.537 | 1.781 | 3.153 | 3.453 |
| Depreciation & amort. | 8 | -38 | -101 | -129 | -147 | -205 | -327 | -247 | -275 | -396 | -717 | -595 | -856 | -1.555 |
| EBIT | -314 | 160 | 52 | 29 | 450 | 1.166 | 109 | -1.157 | 25 | 1.759 | 820 | 1.186 | 2.297 | 1.899 |
| Net financials | -2 | -2 | -17 | -13 | -8 | -11 | 2 | -13 | 9 | -11 | -11 | 36 | 31 | 19 |
| Profit before tax | -315 | 157 | 35 | 16 | 442 | 1.155 | 111 | -1.170 | 34 | 1.747 | 809 | 1.222 | 2.328 | 1.918 |
| Tax | 158 | 31 | 20 | 14 | 111 | 258 | 27 | -248 | 7 | 426 | 138 | 268 | 512 | 417 |
| Net profit | -473 | 126 | 15 | 2 | 331 | 897 | 84 | -922 | 26 | 1.322 | 671 | 954 | 1.815 | 1.501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 315 | 523 | 1.115 | 989 | 2.012 | 2.727 | 4.681 | 3.991 | 4.909 | 7.248 | 6.019 | 7.890 | 10.833 | 12.760 |
| Equity | -409 | -283 | -268 | -266 | 65 | 963 | 1.047 | 125 | 151 | 1.473 | 1.494 | 2.448 | 4.063 | 5.164 |
| Long-term debt | 0 | 125 | 207 | 0 | 17 | 103 | 0 | 227 | 601 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 724 | 681 | 1.176 | 1.254 | 1.930 | 1.629 | 3.612 | 3.640 | 4.157 | 5.720 | 4.525 | 5.341 | 6.584 | 7.378 |
| Total debt | 724 | 805 | 1.383 | 1.254 | 1.947 | 1.733 | 3.612 | 3.867 | 4.758 | 5.720 | 4.525 | 5.341 | 6.584 | 7.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRØSTA Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Borg Smidt | Management | 0 companies |
| Mie Madsen | Board of Directors | 0 companies |
| Peter Birk Petersen | Chairman | 0 companies |
| Daniel Leth Larsen | Board of Directors | 0 companies |
| Lene Diemer | Chairman | 0 companies |
| Thomas Stentz | Board of Directors | 0 companies |
| Mikael Lindholm Christiansen | Chairman | 0 companies |
| Helle Flora Hasfeldt | Board of Directors | 0 companies |
| Thomas Hagen Møllenberg | Board of Directors | 0 companies |
| Johnny Andreassen | Board of Directors | 0 companies |
| Josefine Bahne Nielsen | Board of Directors | 0 companies |
| Janne Grosmann Overmark | Board of Directors | 0 companies |
| Kirstine Lundøe Gyldholm-Smidt | Board of Directors | 0 companies |
| Tina Gents | Board of Directors | 0 companies |
| Hanne Klarskov Ågren | Board of Directors | 0 companies |
| Anne Marie Rahbek | Board of Directors | 0 companies |