| Revenue | DKK -246K | -183% |
| EBITDA | DKK -2M | -25% |
| Net profit | DKK 273,8M | +407% |
| Total assets | DKK 589,6M | +66% |
| Equity | DKK 584,4M | +67% |
| Employees | 4 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 618 | -539 | -1.536 | -1.916 | -759 | 114 | 295 | -246 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.751 | -7.635 | -5.023 | -5.940 | -7.960 | -4.949 | -4.962 | -4.960 | -5.027 | -5.668 | -1.934 | -1.802 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -6.866 | -8.493 | -5.797 | -9.042 | -7.342 | -5.488 | -6.498 | -6.876 | -5.786 | -5.554 | -1.639 | -2.048 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -6.866 | -8.493 | -5.797 | -9.042 | -7.342 | -5.488 | -6.498 | -6.876 | -5.786 | -5.554 | -1.639 | -2.048 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.331 | 7.806 | 17.690 | 105.574 | 36.403 | 44.956 | 52.285 | 31.170 | 58.277 | 86.267 | 55.355 | 276.116 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.243 | -882 | 11.704 | 96.350 | 28.728 | 39.159 | 45.787 | 24.294 | 52.491 | 80.713 | 53.716 | 274.068 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.668 | -1.896 | -1.291 | -1.691 | 284 | 2.571 | -1.517 | 8 | -2.905 | -1.843 | -337 | 256 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.911 | 1.014 | 12.995 | 98.041 | 28.444 | 36.588 | 47.304 | 24.286 | 55.396 | 82.556 | 54.053 | 273.812 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.444 | 202.399 | 218.723 | 311.970 | 356.344 | 382.508 | 417.964 | 455.845 | 285.289 | 339.855 | 355.957 | 589.624 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 192.509 | 197.808 | 213.633 | 303.530 | 324.154 | 355.705 | 396.715 | 418.625 | 238.516 | 319.128 | 349.918 | 584.445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.000 | 475 | 1.145 | 1.249 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.557 | 4.591 | 5.077 | 8.440 | 31.675 | 24.884 | 17.676 | 33.377 | 43.949 | 17.625 | 2.522 | 862 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.557 | 4.591 | 5.077 | 8.440 | 31.675 | 25.359 | 18.821 | 34.626 | 43.949 | 17.625 | 2.522 | 862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 1977 | — | — |
NØ Management | Management | 2011 | — | — |
UM Management | Management | 2022 | — | — |
LB Management | Management | 2015 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
GK Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. GRUNNET HOLDING A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Fleming Grunnet | Management | 0 companies |
| Nils Østbirk | Management | 0 companies |
| Ulrik Mikkelsen | Management | 0 companies |
| Lars Bugge | Management | 0 companies |
| Mette Grunnet | Chief Executive Officer | 0 companies |
| Gert Kristiansen | Management | 0 companies |
| Ib Sand Nykjær | Board of Directors | 0 companies |
| Lars Linaa Jørgensen | Board of Directors | 0 companies |
| Karsten Vagn Olsen | Chairman | 0 companies |
| Henrik Resting-Jeppesen | Board of Directors | 0 companies |
| Chresten Jensen | Board of Directors | 0 companies |
| Allan Jensen Vestergaard | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Board of Directors | 0 companies |
| Helge Kjær Borg | Board of Directors | 0 companies |
| Thomas Voss | Board of Directors | 0 companies |