| Revenue | DKK 1,3M | +3% |
| EBITDA | DKK 1,1M | -14% |
| Net profit | DKK -498K | -59% |
| Total assets | DKK 31,2M | -1% |
| Equity | DKK -369K | -387% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -43 | -28 | -15 | 0 | 54 | 561 | 537 | 1.631 | 1.257 | 1.299 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -43 | -62 | -21 | 0 | 54 | 561 | 537 | 1.631 | 1.257 | 1.085 |
| Depreciation & amort. | -42 | -50 | -0 | -0 | -0 | -0 | -0 | -163 | -163 | -163 | -163 |
| EBIT | -65 | -93 | -62 | -21 | 0 | 54 | 561 | 374 | 1.468 | 1.094 | 922 |
| Net financials | -11 | -17 | -10 | -25 | -48 | -66 | -166 | -175 | -1.199 | -1.494 | -1.557 |
| Profit before tax | -76 | -109 | -72 | -46 | -48 | -12 | 395 | 199 | 269 | -400 | -636 |
| Tax | -15 | -24 | -15 | -9 | -0 | -13 | 87 | 40 | 59 | -87 | -138 |
| Net profit | -61 | -86 | -57 | -37 | -48 | 1 | 309 | 160 | 210 | -313 | -498 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 316 | 295 | 187 | 1.263 | 1.226 | 2.381 | 12.870 | 25.222 | 31.784 | 31.443 | 31.169 |
| Equity | -11 | -96 | -153 | -189 | -237 | -236 | 72 | 232 | 441 | 129 | -369 |
| Long-term debt | 0 | 0 | 0 | 824 | 803 | 1.533 | 10.616 | 14.545 | 24.256 | 23.267 | 23.517 |
| Short-term debt | 322 | 387 | 340 | 629 | 660 | 1.085 | 2.136 | 10.379 | 6.827 | 7.874 | 7.986 |
| Total debt | 322 | 387 | 340 | 1.453 | 1.463 | 2.618 | 12.752 | 24.925 | 31.083 | 31.141 | 31.503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK GRYNNERUP HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Grynnerup | Management | 0 companies |