| Revenue | DKK 2,5M | +21% |
| EBITDA | DKK 1,8M | +28% |
| Net profit | DKK 641K | +291% |
| Total assets | DKK 24,3M | +0% |
| Equity | DKK 549K | +163% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -997 | 606 | 1.280 | 956 | 1.269 | 1.177 | 1.087 | 865 | 1.826 | 1.696 | 2.267 | 2.052 | 2.489 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -752 | -773 | -713 | -674 | -730 |
| EBITDA | -567 | 606 | 1.280 | 956 | 1.269 | 1.177 | 1.087 | 865 | 1.075 | 923 | 1.554 | 1.378 | 1.759 |
| Depreciation & amort. | -215 | -216 | -239 | -258 | -293 | -302 | -302 | -340 | -369 | -377 | -373 | -379 | -227 |
| EBIT | -782 | 390 | 1.041 | 698 | 976 | 875 | 784 | 525 | 705 | 545 | 1.181 | 999 | 1.532 |
| Net financials | -357 | -259 | -293 | -243 | -327 | -282 | -685 | -448 | -474 | 113 | -437 | -785 | -708 |
| Profit before tax | -139 | 974 | 748 | 456 | 649 | 593 | 100 | 77 | 231 | 658 | 744 | 214 | 824 |
| Tax | 149 | 421 | 130 | 133 | 52 | 131 | 27 | 26 | -2 | 411 | 166 | 50 | 183 |
| Net profit | -288 | 553 | 618 | 322 | 597 | 463 | 72 | 51 | 233 | 247 | 578 | 164 | 641 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.723 | 26.073 | 23.028 | 24.036 | 23.685 | 23.381 | 24.919 | 25.838 | 25.297 | 25.020 | 24.904 | 24.329 | 24.324 |
| Equity | 5.239 | 5.792 | 6.356 | 4.678 | 5.275 | 5.738 | 5.810 | 5.862 | 6.095 | 4.842 | 670 | 208 | 549 |
| Long-term debt | -7.897 | 10.676 | 11.634 | 11.173 | 11.334 | 10.458 | 12.553 | 14.317 | 13.584 | 14.180 | 18.078 | 18.194 | 17.692 |
| Short-term debt | -3.998 | 6.433 | 1.812 | 4.881 | 3.817 | 3.883 | 3.225 | 2.304 | 2.278 | 2.332 | 2.486 | 2.253 | 2.363 |
| Total debt | -11.896 | 17.109 | 13.446 | 16.054 | 15.151 | 14.341 | 15.779 | 16.621 | 15.862 | 16.512 | 20.564 | 20.446 | 20.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MU Management | Management | 2012 | — | — |
FW Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. GREVE HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
C.H.H.A. Holding ApS | Company | 20.0% | 20.0% | 2019 |
ESTE Holding ApS | Company | 20.0% | 20.0% | 2019 |
M. GREVE HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Uffe Hansen | Management | 0 companies |
| Frank Walther Hansen | Management | 0 companies |
| Charlotte Huusom | Board of Directors | 0 companies |
| Günther Lindahl | Chairman | 0 companies |
| Steffen Hansen | Board of Directors | 0 companies |