| Revenue | DKK 32,5M | -4% |
| EBITDA | DKK 3,3M | -55% |
| Net profit | DKK 956K | -77% |
| Total assets | DKK 29,9M | -8% |
| Equity | DKK 18,3M | -14% |
| Employees | 66 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 25.852 | 31.530 | 30.370 | 33.904 | 32.460 |
| Staff expenses | -18.288 | -23.201 | -23.319 | -26.696 | -29.194 |
| EBITDA | 7.564 | 8.329 | 7.050 | 7.209 | 3.266 |
| Depreciation & amort. | -1.127 | -1.405 | -1.864 | -1.856 | -1.923 |
| EBIT | 6.437 | 6.925 | 5.186 | 5.352 | 1.343 |
| Net financials | 91 | -24 | -172 | 12 | -103 |
| Profit before tax | 6.529 | 6.900 | 5.014 | 5.364 | 1.240 |
| Tax | 1.431 | 1.526 | 1.114 | 1.188 | 284 |
| Net profit | 5.098 | 5.375 | 3.900 | 4.176 | 956 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 29.361 | 36.711 | 35.032 | 32.401 | 29.907 |
| Equity | 20.919 | 22.294 | 21.194 | 21.370 | 18.326 |
| Long-term debt | 0 | 3.034 | 2.697 | 2.155 | 1.582 |
| Short-term debt | 7.807 | 10.479 | 10.425 | 8.222 | 9.529 |
| Total debt | 7.807 | 13.513 | 13.122 | 10.377 | 11.110 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2004 |
| Former (4) | ||
P | Audit | 1998 – 2001 |
HG Management | Management | 1976 – 1990 |
HS Audit | Audit | 1976 – 1998 |
| Audit | 2006 – 2011 | |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2020 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (6) | ||
| Chairman | 2004 – 2020 | |
| Board of Directors | 1976 – 2001 | |
| Board of Directors | 2004 – 2020 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2004 – 2020 | |
| Board of Directors | 1976 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 | |
| Company | 50–66.65% | 50–66.65% | 2004 | |
| Individual | 50–66.65% | 50–66.65% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Helga Gram | Management | 0 companies |
| Morten Gram | Management | 0 companies |
| Hans Struck | Audit | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sven Gram | Chairman | 0 companies |
| Martin Wiuff Gram | Board of Directors | 0 companies |
| Mikael Kristian Vest | Chairman | 0 companies |
| Karina Maria Gram | Board of Directors | 0 companies |
| Dennis Claudi Thomsen | Board of Directors | 0 companies |
| Hardy Birkelund Mogensen | Board of Directors | 0 companies |
| Brian Larsen | Board of Directors | 0 companies |
| Lene Jessen Gram | Board of Directors | 0 companies |
| Grethe Gram | Board of Directors | 0 companies |