| Revenue | DKK 1,8M | +68% |
| EBITDA | DKK 774K | +11% |
| Net profit | DKK 452K | +1135% |
| Total assets | DKK 18,8M | +1% |
| Equity | DKK 11,7M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 402 | 2.134 | 3.196 | 3.808 | 2.755 | 2.886 | 2.560 | 1.003 | 1.111 | 2.939 | 1.639 | 1.078 | 1.807 |
| Staff expenses | -179 | -555 | -1.107 | -1.392 | -1.383 | -1.294 | -967 | -393 | -441 | -428 | -364 | -382 | -376 |
| EBITDA | -331 | 387 | 1.503 | 1.872 | 827 | 1.102 | 1.210 | 513 | 607 | 2.313 | 1.274 | 696 | 774 |
| Depreciation & amort. | -0 | -74 | -545 | -601 | -611 | -636 | -732 | -410 | -410 | -410 | -410 | -410 | -0 |
| EBIT | -331 | 313 | 958 | 1.271 | 216 | 466 | 478 | 103 | 196 | 1.903 | 864 | 285 | 774 |
| Net financials | -655 | -196 | -548 | -778 | -531 | -458 | -427 | -384 | -143 | -379 | 588 | -238 | -266 |
| Profit before tax | -986 | 117 | 410 | 493 | -315 | 7 | 52 | -281 | 54 | 1.524 | 1.452 | 47 | 508 |
| Tax | 101 | 674 | -18 | 120 | -51 | -0 | 26 | -58 | 12 | 405 | 320 | 10 | 56 |
| Net profit | -1.087 | -557 | 428 | 374 | -264 | 8 | 25 | -223 | 42 | 1.119 | 1.132 | 37 | 452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.526 | 17.016 | 20.631 | 19.499 | 18.965 | 18.538 | 18.378 | 17.319 | 18.679 | 19.209 | 19.124 | 18.642 | 18.803 |
| Equity | 10.021 | 8.377 | 9.488 | 9.861 | 9.597 | 9.605 | 9.630 | 9.407 | 9.449 | 10.567 | 11.239 | 11.276 | 11.728 |
| Long-term debt | 0 | 0 | 6.200 | 5.687 | 5.403 | 5.116 | 4.828 | 6.819 | 6.311 | 7.864 | 6.498 | 6.141 | 5.851 |
| Short-term debt | 10.504 | 8.632 | 4.943 | 3.950 | 3.965 | 3.818 | 3.920 | 1.093 | 2.920 | 601 | 890 | 718 | 661 |
| Total debt | 10.504 | 8.632 | 11.143 | 9.637 | 9.368 | 8.933 | 8.748 | 7.912 | 9.231 | 8.466 | 7.388 | 6.859 | 6.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
ET | Audit | 1990 | — | — |
P | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
NC | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1997 | |
Ejendommen Københavnsvej 1 ApS | Company | 33.3% | 0.0% | 2022 |
| Individual | 33.3% | 33.3% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET NEJSTGAARD & VETLOV A/S | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Christian Sørensen | Audit | 0 companies |
| Morten Bülow-Petersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Birgitte Stejner Bülow | Chairman | 0 companies |
| Pernille Bülow Jespersen | Board of Directors | 0 companies |
| Mai-Brit Bülow-Nielsen | Chairman | 0 companies |
| Bendte Mortensen | Board of Directors | 0 companies |
| Lis Bülow Jespersen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Martin Bülow-Nielsen | Board of Directors | 0 companies |