| Revenue | DKK 193K | -6% |
| EBITDA | DKK 193K | -6% |
| Net profit | DKK -27K | +70% |
| Total assets | DKK 9,6M | -1% |
| Equity | DKK 1,5M | -2% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 339 | 201 | 259 | 184 | 136 | 244 | 229 | 262 | 270 | 205 | 193 |
| Staff expenses | -37 | -40 | -8 | -6 | -225 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 308 | 265 | 251 | 178 | -89 | 232 | 229 | 262 | 270 | 205 | 193 |
| Depreciation & amort. | 96 | 86 | 76 | -2.078 | -72 | -64 | -69 | -68 | -68 | -68 | -68 |
| EBIT | 212 | 179 | 175 | -1.900 | -162 | 168 | 159 | 194 | 201 | 137 | 125 |
| Net financials | -41 | -26 | -35 | -32 | -22 | -164 | -315 | -131 | -136 | -201 | -206 |
| Profit before tax | 172 | 154 | 140 | -1.932 | -184 | 4 | -156 | 64 | 66 | -64 | -80 |
| Tax | 158 | -265 | 21 | -427 | -48 | 5 | -15 | 8 | 14 | 29 | -53 |
| Net profit | 14 | 418 | 118 | -1.506 | -135 | -1 | -141 | 56 | 52 | -92 | -27 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.053 | 12.038 | 11.877 | 9.544 | 9.239 | 9.652 | 9.791 | 9.726 | 9.682 | 9.645 | 9.556 |
| Equity | 7.707 | 8.125 | 7.744 | 6.238 | 6.103 | 1.702 | 1.561 | 1.616 | 1.668 | 1.576 | 1.548 |
| Long-term debt | 1.690 | 1.578 | 1.470 | 1.362 | 1.251 | 5.869 | 6.068 | 6.006 | 5.950 | 5.936 | 5.900 |
| Short-term debt | 587 | 587 | 940 | 678 | 670 | 873 | 968 | 925 | 900 | 943 | 970 |
| Total debt | 2.278 | 2.165 | 2.410 | 2.040 | 1.921 | 6.742 | 7.037 | 6.931 | 6.851 | 6.879 | 6.870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2014 | — | — |
EM Founder | Founder | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
GRANLY HOLDING 2014 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rosette Furer | Management | 0 companies |
| Ernst Madsen | Founder | 0 companies |