| Revenue | DKK -270K | -103% |
| EBITDA | DKK -457K | -109% |
| Net profit | DKK -371K | -112% |
| Total assets | DKK 3,2M | -78% |
| Equity | DKK 2,3M | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21.005 | -20.268 | -21.793 | 8.742 | 9.570 | 9.506 | 9.245 | 9.546 | 9.196 | 9.007 | 9.493 | -270 |
| Staff expenses | -2.610 | -2.622 | -2.810 | -6.524 | -6.649 | -6.605 | -6.309 | -6.641 | -6.030 | -5.922 | -4.243 | -187 |
| EBITDA | 346 | -46 | -456 | 2.218 | 2.921 | 2.901 | 2.936 | 2.905 | 3.166 | 3.084 | 5.249 | -457 |
| Depreciation & amort. | 1.231 | 932 | 961 | -1.035 | -1.426 | -1.010 | -1.826 | -2.515 | -2.442 | -2.689 | -1.102 | -0 |
| EBIT | -885 | -978 | -1.417 | 1.183 | 1.495 | 1.891 | 1.110 | 390 | 724 | 396 | 4.147 | -457 |
| Net financials | -269 | -231 | -231 | -54 | -54 | -60 | 14 | 63 | 19 | -36 | -103 | 0 |
| Profit before tax | -814 | -905 | -1.280 | 1.129 | 1.440 | 1.830 | 1.124 | 453 | 743 | 359 | 4.044 | -457 |
| Tax | 255 | -124 | -287 | 261 | 164 | 422 | 193 | 139 | 174 | 81 | 892 | -85 |
| Net profit | -979 | -789 | -992 | 868 | 1.277 | 1.409 | 932 | 314 | 569 | 279 | 3.152 | -371 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.325 | 14.820 | 17.665 | 18.187 | 19.860 | 19.843 | 19.358 | 14.241 | 14.081 | 13.881 | 14.219 | 3.159 |
| Equity | 9.268 | 9.805 | 10.671 | 11.412 | 12.556 | 13.830 | 14.623 | 10.899 | 11.357 | 11.485 | 12.637 | 2.266 |
| Long-term debt | 2.862 | 2.424 | 2.349 | 2.014 | 1.550 | 1.335 | 1.077 | 52 | 431 | 0 | 0 | 0 |
| Short-term debt | 3.196 | 2.591 | 4.585 | 4.712 | 5.753 | 4.595 | 3.633 | 3.068 | 2.106 | 2.395 | 691 | 893 |
| Total debt | 6.058 | 5.015 | 6.933 | 6.726 | 7.303 | 5.929 | 4.709 | 3.121 | 2.538 | 2.395 | 691 | 893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Management | Management | 1973 | — | — |
JH Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
W Grant Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2018 | |
M Grant Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Georg Hansen | Management | 0 companies |
| Jørgen Hald Christensen | Management | 0 companies |
| Niels Erik Markussen | Board of Directors | 0 companies |
| Henrik Georg Hansen | Board of Directors | 0 companies |
| Christian Mølck | Board of Directors | 0 companies |
| Anna Fürstling Grant | Board of Directors | 0 companies |
| Karl Kristian Madsen | Board of Directors | 0 companies |
| Kathe Worm Hansen | Board of Directors | 0 companies |
| Bodil Jytte Danvad | Board of Directors | 0 companies |