| Revenue | DKK 335K | -59% |
| EBITDA | DKK 69K | -81% |
| Net profit | DKK 112K | -64% |
| Total assets | DKK 7,1M | +22% |
| Equity | DKK 379K | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.232 | 979 | 1.246 | 1.128 | 1.300 | 950 | 1.377 | 1.130 | 1.024 | 1.151 | 1.185 | 822 | 335 |
| Staff expenses | -889 | -1.184 | -1.051 | -811 | -915 | -682 | -639 | -1.097 | -899 | -818 | -805 | -456 | -266 |
| EBITDA | 343 | -206 | 195 | 317 | 385 | 268 | 738 | 32 | 125 | 320 | 375 | 367 | 69 |
| Depreciation & amort. | 30 | -30 | -30 | -30 | -0 | -0 | -0 | -8 | -12 | -12 | -12 | -12 | -4 |
| EBIT | 314 | -236 | 165 | 287 | 385 | 268 | 738 | 24 | 113 | 308 | 364 | 355 | 65 |
| Net financials | 114 | -10 | 98 | -36 | 46 | 31 | -213 | 189 | 11 | 139 | -642 | 43 | 79 |
| Profit before tax | 428 | -137 | 264 | 251 | 431 | 299 | 525 | 213 | 124 | 447 | -279 | 398 | 144 |
| Tax | 108 | 54 | 60 | 60 | 95 | 66 | 116 | 47 | 28 | 99 | -61 | 88 | 32 |
| Net profit | 320 | -191 | 204 | 191 | 336 | 233 | 409 | 166 | 96 | 348 | -218 | 310 | 112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.119 | 3.201 | 3.498 | 2.638 | 3.768 | 4.119 | 4.542 | 4.706 | 4.995 | 5.585 | 5.456 | 5.867 | 7.144 |
| Equity | 1.583 | 1.392 | 595 | 536 | 1.122 | 1.355 | 764 | 580 | 527 | 775 | 257 | 567 | 379 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.534 | 1.809 | 2.902 | 2.101 | 2.646 | 2.764 | 3.778 | 4.126 | 4.469 | 4.811 | 5.199 | 5.299 | 6.765 |
| Total debt | 1.534 | 1.809 | 2.902 | 2.101 | 2.646 | 2.764 | 3.778 | 4.126 | 4.469 | 4.811 | 5.199 | 5.299 | 6.765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Unofficial title | Unofficial title | 2025 | — | — |
IM Management | Management | 2011 | — | — |
AM Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IVER GRAM HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Thue Poulsen | Unofficial title | 0 companies |
| Iver Mygdal Gram | Management | 0 companies |
| Anne Mette Hannemose | Management | 0 companies |