| Revenue | DKK -1,1M | +32% |
| EBITDA | DKK -1,1M | -38% |
| Net profit | DKK -921K | -40% |
| Total assets | DKK 2,2M | +72% |
| Equity | DKK 1,4M | +397% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 19 | -69 | 1.196 | 1.016 | 572 | 1.197 | -655 | -661 | -1.906 | -805 | -1.063 |
| Staff expenses | -9 | -17 | -5 | -33 | -22 | -7 | -42 | -25 | -1 | -0 | -31 | -4 |
| EBITDA | -36 | 2 | -74 | 136 | 72 | -609 | 179 | -680 | -663 | -1.906 | -774 | -1.068 |
| Depreciation & amort. | -0 | -8 | -16 | -51 | -62 | -65 | -65 | -62 | -56 | -49 | -60 | -26 |
| EBIT | -36 | -6 | -90 | 85 | 10 | -674 | 114 | -742 | -719 | -1.956 | -834 | -1.094 |
| Net financials | -1 | 0 | 80 | -1 | -2 | -1 | -28 | -25 | -24 | -20 | -10 | -86 |
| Profit before tax | -36 | -6 | -10 | 84 | 8 | -675 | 86 | -767 | -743 | -1.975 | -844 | -1.180 |
| Tax | -9 | -3 | -0 | 25 | 3 | -0 | -126 | -179 | -162 | -433 | -186 | -259 |
| Net profit | -27 | -3 | -10 | 59 | 6 | -675 | 212 | -587 | -581 | -1.542 | -658 | -921 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 129 | 240 | 476 | 1.524 | 853 | 943 | 1.794 | 1.543 | 1.497 | 2.259 | 1.290 | 2.216 |
| Equity | 53 | 50 | 40 | 99 | 104 | -571 | -359 | -946 | 473 | 930 | 272 | 1.351 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 176 | 421 | 1.386 | 706 | 1.472 | 2.153 | 2.489 | 1.024 | 1.328 | 1.018 | 864 |
| Total debt | 70 | 176 | 421 | 1.386 | 706 | 1.472 | 2.153 | 2.489 | 1.024 | 1.328 | 1.018 | 864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2012 | — | — |
JB Management | Management | 2014 | — | — |
SR Management | Management | 2014 | — | — |
AA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRØNDAHL ApS | Company | 100.0% | 100.0% | 2021 |
RASSO HOLDING ApS | Company | 25.0% | 25.0% | 2012 |
FREJE01 HOLDING ApS | Company | 25.0% | 25.0% | 2012 |
AA INTERNATIONAL HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nielsen Grøndahl | Management | 0 companies |
| Jens Bo Frederiksen | Management | 0 companies |
| Søren Rasmussen | Management | 0 companies |
| Annette Andersen Grøndahl | Management | 0 companies |