| Revenue | DKK 1M | -1% |
| EBITDA | DKK 1M | -3% |
| Net profit | DKK 456K | +9% |
| Total assets | DKK 15,6M | +1% |
| Equity | DKK 5,2M | +10% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 883 | 1.141 | 1.086 | 1.146 | 1.007 | 905 | 853 | 895 | 1.010 | 1.017 | 1.030 | 1.018 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 881 | 1.137 | 1.301 | 1.157 | 1.000 | 899 | 476 | 999 | 1.013 | 1.069 | 1.060 | 1.026 |
| Depreciation & amort. | -239 | -239 | -239 | -239 | -60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 642 | 898 | 1.062 | 918 | 940 | 899 | 476 | 999 | 1.013 | 1.069 | 1.060 | 1.026 |
| Net financials | -470 | -398 | -389 | -126 | -328 | -321 | -311 | -309 | -332 | -504 | -518 | -437 |
| Profit before tax | 172 | 500 | 673 | 792 | 612 | 578 | 165 | 690 | 681 | 564 | 542 | 589 |
| Tax | 62 | 102 | 151 | 176 | 139 | 130 | 43 | 154 | 158 | 133 | 123 | 133 |
| Net profit | 111 | 398 | 522 | 617 | 473 | 448 | 122 | 537 | 523 | 432 | 418 | 456 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.345 | 15.061 | 15.361 | 15.070 | 14.812 | 14.796 | 14.531 | 15.067 | 15.109 | 15.089 | 15.470 | 15.632 |
| Equity | 211 | 608 | 1.130 | 1.747 | 2.220 | 2.668 | 2.790 | 3.327 | 3.850 | 4.281 | 4.700 | 5.156 |
| Long-term debt | 13.066 | 12.577 | 12.079 | 11.084 | 10.634 | 10.180 | 9.725 | 9.271 | 8.828 | 8.463 | 8.143 | 9.171 |
| Short-term debt | 2.069 | 1.824 | 1.997 | 2.058 | 1.702 | 1.639 | 1.736 | 2.109 | 2.014 | 1.858 | 2.077 | 696 |
| Total debt | 15.135 | 14.401 | 14.076 | 13.141 | 12.336 | 11.819 | 11.461 | 11.381 | 10.841 | 10.322 | 10.220 | 9.867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJENDOMSSELSKABET MEJLBYVEJ ApS | Company | 25.0% | 25.0% | 2013 |
LØGTEN INVEST A/S | Company | 25.0% | 25.0% | 2013 |
888 HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
BACK-CAT ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Rode Madsen | Management | 0 companies |
| Jess Abildskou | Board of Directors | 0 companies |
| Peter Schrøder Jeppesen | Chairman | 0 companies |
| Erik Graarup | Board of Directors | 0 companies |