| Revenue | DKK 1,7M | -27% |
| EBITDA | DKK 3,4M | +54% |
| Net profit | DKK 2,4M | +150% |
| Total assets | DKK 27,4M | +11% |
| Equity | DKK 5,5M | +75% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.171 | -4.509 | 4.173 | 3.888 | 1.811 | 4.259 | 1.372 | 1.517 | 2.309 | 1.677 |
| Staff expenses | -2.779 | -3.133 | -3.016 | -2.971 | -2.718 | -1.100 | -209 | -155 | -103 | -0 |
| EBITDA | 1.392 | -967 | 1.157 | 918 | -907 | 3.159 | 1.163 | 1.312 | 2.207 | 3.407 |
| Depreciation & amort. | 201 | -205 | -206 | -199 | -203 | -109 | -96 | -91 | -137 | -0 |
| EBIT | 1.190 | -1.172 | 951 | 719 | -1.111 | 3.050 | 1.068 | 1.221 | 2.070 | 3.407 |
| Net financials | -607 | -1.036 | -564 | -571 | -416 | -713 | -826 | -789 | -846 | -353 |
| Profit before tax | 584 | -353 | 387 | 239 | -1.527 | 2.336 | 242 | 432 | 1.224 | 3.054 |
| Tax | 152 | 137 | 48 | 46 | -329 | -466 | 57 | 110 | 270 | 673 |
| Net profit | 431 | -490 | 338 | 194 | -1.198 | 2.802 | 185 | 322 | 954 | 2.381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.429 | 27.566 | 28.083 | 26.601 | 25.080 | 18.924 | 18.712 | 18.411 | 24.776 | 27.379 |
| Equity | 5.020 | 4.510 | 3.848 | 4.042 | 2.844 | -2.501 | -2.317 | -1.995 | 3.163 | 5.544 |
| Long-term debt | 13.081 | -13.100 | 13.118 | 13.136 | 13.154 | 13.172 | 13.191 | 13.209 | 10.620 | 10.100 |
| Short-term debt | 9.806 | -8.498 | 9.767 | 8.194 | 8.182 | 7.819 | 7.347 | 6.596 | 8.936 | 9.005 |
| Total debt | 22.887 | -21.598 | 22.885 | 21.330 | 21.336 | 20.992 | 20.537 | 19.805 | 19.556 | 19.105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2006 | — | — |
PM Management | Management | 1987 | — | — |
KM Management | Management | 1995 | — | — |
MB Management | Management | 2020 | — | — |
HC Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bigler Family Office ApS | Company | 100.0% | 100.0% | 2017 |
FD-HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
VB Ejendomsinvest af 2020 ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Margarethe Stes | Management | 0 companies |
| Poul Madsen | Management | 0 companies |
| Kristian Madsen | Management | 0 companies |
| Martin Basso Olsen | Management | 0 companies |
| Hans Christian Kraglund | Management | 0 companies |
| Igor Daniel Claude Stes | Board of Directors | 0 companies |
| Søren Øvlisen | Chairman | 0 companies |
| Erik Moes | Board of Directors | 0 companies |
| Kurt Henning Keilberg | Board of Directors | 0 companies |
| Nick Bigler | Board of Directors | 0 companies |
| Ernst Frederik Mittag | Board of Directors | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Tine Seehausen Knudsen | Board of Directors | 0 companies |
| Hans Sandager | Board of Directors | 0 companies |
| Philippe Marcel Emile Gueniau | Chairman | 0 companies |
| Helle Grace Lundsgaard | Board of Directors | 0 companies |