| Revenue | DKK -14K | +31% |
| EBITDA | DKK -14K | -31% |
| Net profit | DKK -14K | -31% |
| Total assets | DKK 551K | -2% |
| Equity | DKK 515K | -3% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -47 | -10 | -6 | -6 | 168 | -109 | -8 | -11 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -47 | -10 | -6 | -6 | 168 | -109 | -8 | -11 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -47 | -10 | -6 | -6 | 168 | -109 | -8 | -11 | -14 |
| Net financials | -301 | 1.935 | 42 | 53 | 106 | 1.187 | 92 | 2 | 0 | 0 |
| Profit before tax | -313 | 1.888 | 32 | 47 | 100 | 1.355 | -17 | -6 | -11 | -14 |
| Tax | -0 | -10 | -60 | 10 | 22 | 85 | -0 | -1 | -0 | -0 |
| Net profit | -313 | 1.898 | 92 | 37 | 78 | 1.270 | -17 | -5 | -11 | -14 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.594 | 4.563 | 4.596 | 4.487 | 4.212 | 3.614 | 581 | 576 | 566 | 551 |
| Equity | 187 | 2.085 | 2.177 | 2.214 | 2.292 | 3.562 | 545 | 540 | 529 | 515 |
| Long-term debt | 0 | 1.126 | 1.248 | 2.266 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.407 | 1.351 | 1.171 | 6 | 1.920 | 52 | 36 | 36 | 36 | 36 |
| Total debt | 4.407 | 2.478 | 2.419 | 2.273 | 1.920 | 52 | 36 | 36 | 36 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2015 | — | — |
MG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL GRAM HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Jonas Berntsen Holding ApS | Company | 33.3% | 33.3% | 2015 |
Gram Sloth Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Berntsen | Management | 0 companies |
| Michael Gram | Management | 0 companies |