| Revenue | DKK 10,7M | +56% |
| EBITDA | DKK 69,8M | +901% |
| Net profit | DKK 53,9M | +1115% |
| Total assets | DKK 284,4M | +19% |
| Equity | DKK 172,8M | +111% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.513 | 2.565 | 3.904 | 2.196 | 4.082 | 5.051 | 1.932 | 7.973 | 10.316 | 9.327 | -208 | 6.827 | 10.663 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -888 | 2.565 | 3.904 | 2.196 | 4.082 | 5.051 | 49.932 | 7.973 | 10.316 | 9.310 | -135 | 6.977 | 69.813 |
| Depreciation & amort. | -1.313 | -1.300 | -1.313 | -0 | -0 | -0 | 24.000 | -0 | -0 | -0 | -776 | -776 | -0 |
| EBIT | -2.200 | 1.265 | 2.591 | 2.196 | 4.082 | 5.051 | 25.932 | 7.973 | 10.316 | 9.310 | -910 | 6.201 | 69.813 |
| Net financials | -2.911 | 2.003 | 1.473 | 4.792 | 6.508 | 382 | -992 | -1.833 | -1.226 | -311 | -275 | -1.278 | -1.142 |
| Profit before tax | -5.111 | 4.509 | 4.064 | 6.988 | 10.590 | 5.798 | 24.940 | 6.141 | 9.090 | 8.999 | -1.185 | 4.923 | 68.670 |
| Tax | -962 | 886 | 406 | 173 | 629 | 12.352 | 4.579 | 1.291 | 1.910 | 2.114 | 609 | 483 | 14.725 |
| Net profit | -4.149 | 3.623 | 3.658 | 6.815 | 9.961 | -6.553 | 20.361 | 4.850 | 7.180 | 6.885 | -1.794 | 4.439 | 53.946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124.358 | 129.061 | 140.499 | 139.487 | 159.017 | 153.968 | 156.471 | 250.479 | 226.958 | 382.814 | 253.400 | 238.972 | 284.440 |
| Equity | 94.282 | 99.218 | 102.876 | 97.289 | 89.249 | 48.696 | 69.057 | 61.042 | 68.222 | 191.869 | 77.435 | 81.874 | 172.820 |
| Long-term debt | -17.766 | 15.489 | 24.328 | 16.560 | 27.736 | 44.585 | 36.879 | 206.356 | 188.323 | 88.872 | 106.934 | 122.505 | 69.199 |
| Short-term debt | -3.295 | 5.169 | 4.364 | 16.532 | 32.822 | 40.287 | 31.179 | 65.500 | 47.740 | 61.852 | 59.646 | 25.747 | 23.752 |
| Total debt | -21.061 | 20.658 | 28.691 | 33.091 | 60.558 | 84.872 | 68.057 | 271.856 | 236.063 | 150.724 | 166.580 | 148.252 | 92.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 1993 | — | — |
JP Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.S. Ejendomme Holding ApS | Company | 100.0% | 100.0% | 2015 |
FSC Finans ApS | Company | 15.0% | 15.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Snoer Christensen | Management | 0 companies |
| Johnny Per Karleby | Audit | 0 companies |
| John Snoer Christensen | Board of Directors | 0 companies |
| Signe Kjærgaard Christensen | Board of Directors | 0 companies |
| Bjarne Rosendal Kjærgaard | Board of Directors | 0 companies |
| Mia Kjærgaard Christensen | Board of Directors | 0 companies |
| Birgit Rosendal Kjærgaard | Chairman | 0 companies |