| Revenue | DKK 439K | -30% |
| EBITDA | DKK -128K | -421% |
| Net profit | DKK -182K | -1176% |
| Total assets | DKK 714K | -27% |
| Equity | DKK 405K | -31% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 652 | -687 | 806 | 677 | 637 | 692 | 983 | 944 | 789 | 429 | 930 | 928 | 627 | 439 |
| Staff expenses | -512 | -465 | -616 | -537 | -815 | -576 | -616 | -575 | -488 | -585 | -587 | -569 | -587 | -511 |
| EBITDA | 134 | -50 | 190 | 140 | -178 | 90 | 367 | 369 | 301 | -157 | 343 | 359 | 40 | -128 |
| Depreciation & amort. | 96 | -86 | -33 | -28 | -43 | -21 | -49 | -52 | -59 | -54 | -36 | -272 | -45 | -41 |
| EBIT | 38 | -136 | 157 | 112 | -222 | 69 | 319 | 317 | 241 | -211 | 307 | 87 | -5 | -169 |
| Net financials | 1 | -55 | -1 | 7 | -11 | -14 | 142 | -52 | -14 | -44 | -14 | -30 | -10 | -23 |
| Profit before tax | 39 | -60 | 155 | 120 | -233 | 55 | 461 | 265 | 227 | -255 | 293 | 57 | -15 | -193 |
| Tax | 15 | 42 | 46 | 14 | -45 | 13 | 71 | 70 | 54 | -46 | 68 | 18 | -1 | -11 |
| Net profit | 24 | -102 | 109 | 106 | -187 | 42 | 390 | 196 | 173 | -208 | 224 | 39 | -14 | -182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 769 | 832 | 853 | 828 | 557 | 783 | 1.093 | 1.245 | 1.226 | 948 | 1.174 | 961 | 980 | 714 |
| Equity | 242 | 344 | 373 | 399 | 131 | 173 | 564 | 706 | 825 | 562 | 601 | 583 | 587 | 405 |
| Long-term debt | 75 | -39 | 77 | 36 | 0 | 157 | 125 | 166 | 113 | 20 | 17 | 0 | 92 | 181 |
| Short-term debt | 452 | -449 | 404 | 393 | 425 | 453 | 404 | 372 | 288 | 366 | 556 | 378 | 291 | 128 |
| Total debt | 527 | -488 | 480 | 430 | 425 | 610 | 529 | 539 | 401 | 386 | 573 | 378 | 383 | 309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 1983 | — | — |
MJ Management | Management | 1983 | — | — |
MG Management | Management | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Thøger Grave Knudsen | Management | 0 companies |
| Mads Jørn Grave | Management | 0 companies |
| Morten Grave Knudsen | Management | 0 companies |