| Revenue | DKK -510K | -116% |
| EBITDA | DKK 30,5M | +144% |
| Net profit | DKK -75K | +100% |
| Total assets | DKK 122,6M | +5% |
| Equity | DKK 4,1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.710 | 1.666 | 1.541 | 1.287 | 2.350 | 4.954 | 3.509 | 2.636 | 2.326 | 1.740 | 1.435 | 3.158 | -510 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.840 | 189 | 3.317 | 1.488 | 16.964 | 70.067 | 2.173 | 38.848 | 10.507 | 1.740 | 2.097 | -69.632 | 30.490 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.840 | 189 | 3.317 | 1.488 | 16.964 | 70.067 | 2.173 | 38.848 | 10.507 | 1.740 | 2.097 | -69.632 | 30.490 |
| Net financials | 27.606 | 47.906 | 12.427 | 85 | 616 | 22.039 | 13.027 | 4.492 | -2.153 | -1.927 | -5.005 | -10.139 | 6.678 |
| Profit before tax | 22.765 | 48.095 | 15.744 | 1.573 | 17.581 | 92.106 | 15.156 | 43.339 | 8.354 | -186 | -2.908 | -79.771 | 6.167 |
| Tax | 4.495 | -1.272 | 3.636 | 237 | 3.836 | 15.399 | 931 | 8.409 | 1.809 | -41 | -636 | -13.120 | 6.243 |
| Net profit | 18.271 | 49.367 | 12.107 | 1.336 | 13.744 | 76.707 | 14.225 | 34.931 | 6.545 | -145 | -2.272 | -66.651 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234.543 | 281.027 | 40.271 | 57.953 | 131.950 | 232.358 | 267.862 | 141.212 | 148.339 | 148.580 | 186.475 | 116.231 | 122.608 |
| Equity | 103.317 | 152.484 | 1.891 | 2.827 | 16.571 | 93.278 | 107.559 | 52.733 | 59.278 | 59.133 | 70.784 | 4.133 | 4.057 |
| Long-term debt | 25.464 | 30.595 | 30.621 | 25.000 | 59.852 | 60.435 | 91.076 | 55.470 | 55.515 | 44.004 | 84.473 | 69.201 | 90.519 |
| Short-term debt | 102.276 | 95.734 | 4.277 | 26.733 | 48.917 | 57.161 | 47.530 | 6.299 | 5.208 | 17.156 | 3.567 | 28.348 | 7.240 |
| Total debt | 127.740 | 126.329 | 34.898 | 51.733 | 108.768 | 117.596 | 138.606 | 61.769 | 60.723 | 61.160 | 88.040 | 97.549 | 97.759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2019 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PH Management | Management | 2001 | — | — |
AM | Audit | 1990 | — | — |
ET | Audit | 1990 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FL Management | Management | 1997 | — | — |
OB Management | Management | 1995 | — | — |
EM Management | Management | 1997 | — | — |
JB Management | Management | 2022 | — | — |
PE Management | Management | 1990 | — | — |
BP Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F&I ApS | Company | 66.7% | 66.7% | 2024 |
BELUNIDAN HOLDING A/S | Company | 10.0% | 10.0% | 2025 |
SMK ApS | Company | 10.0% | 10.0% | 2025 |
KR 362 ApS | Company | 50.0% | 50.0% | 2014 |
EJENDOMSANPARTSSELSKABET KRATMOSEHØJ | Company | 50.0% | 50.0% | 2014 |
Real Danmark ApS | Company | 100.0% | 100.0% | 2019 |
Tubiga ApS | Company | 20.0% | 20.0% | 2024 |
GCD Real ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Ploug Sørensen | Management | 0 companies |
| Steen Mørkøv Kristiansen | Chief Executive Officer | 0 companies |
| Preben Hydeskov | Management | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Karl Anders Henrik Twetman | Chief Executive Officer | 0 companies |
| Fritz Larsen | Management | 0 companies |
| Ole Bent Larsen | Management | 0 companies |
| Eigil Midtgaard | Management | 0 companies |
| Jesper Brinkmann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bjarne Petersen | Management | 0 companies |
| Nick Jensen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| John Gandrup Nielsen | Board of Directors | 0 companies |
| Helmut Jörgen Schulze | Chairman | 0 companies |
| Birger Ove Andersen | Board of Directors | 0 companies |
| Carsten Grethens | Board of Directors | 0 companies |
| Henrik Wessmann Jensen | Chairman | 0 companies |
| Anders Kunze Bønding | Board of Directors | 0 companies |
| Bo Rigmond Sattrup | Board of Directors | 0 companies |
| Johnny Stilou | Board of Directors | 0 companies |
| Frank Hansen | Chairman | 0 companies |
| Kent Petersen | Board of Directors | 0 companies |
| Martin Bernstorf Hydeskov | Board of Directors | 0 companies |
| John Stig Hansen | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Karl Robert Eriksson | Board of Directors | 0 companies |
| René Højgaard Frederiksen | Board of Directors | 0 companies |