| Revenue | DKK 374K | -695% |
| EBITDA | DKK 374K | +695% |
| Net profit | DKK 342K | +491% |
| Total assets | DKK 3,2M | +14% |
| Equity | DKK 3,1M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 250 | 219 | 54 | -187 | 127 | 28 | -59 | -180 | -154 | -81 | 11 | -54 | -63 | 374 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 189 | 250 | 219 | 54 | -187 | 127 | 28 | -59 | -180 | -154 | -81 | 11 | -54 | -63 | 374 |
| Depreciation & amort. | 98 | -74 | -66 | -63 | -74 | -66 | -50 | -69 | -65 | -65 | -65 | -65 | -80 | -32 | -32 |
| EBIT | 91 | 176 | 153 | -9 | -261 | 61 | -22 | -128 | -244 | -219 | -145 | -54 | -134 | -95 | 342 |
| Net financials | 2.811 | 3.172 | 1.948 | 1.699 | -303 | 2.113 | 621 | 1.276 | 786 | 5.009 | -3.765 | 2.239 | 609 | 7 | -0 |
| Profit before tax | 2.902 | 3.348 | 2.101 | 1.690 | -564 | 2.174 | 599 | 1.148 | 542 | 4.790 | -3.910 | 2.185 | 474 | -87 | 342 |
| Tax | 389 | 284 | 515 | 336 | -114 | 480 | 141 | 395 | -100 | 1.044 | -13 | 299 | 6 | -0 | -0 |
| Net profit | 2.514 | 3.065 | 1.586 | 1.353 | -450 | 1.695 | 457 | 753 | 642 | 3.746 | -3.897 | 1.886 | 468 | -87 | 342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.750 | 35.288 | 36.103 | 36.492 | 35.159 | 36.572 | 36.346 | 36.440 | 36.440 | 40.311 | 34.254 | 34.523 | 2.947 | 2.847 | 3.237 |
| Equity | 32.250 | 34.915 | 35.500 | 36.054 | 35.004 | 36.199 | 36.056 | 36.210 | 36.251 | 39.398 | 34.000 | 34.387 | 2.855 | 2.767 | 3.109 |
| Long-term debt | 376 | 242 | 499 | 301 | 53 | 204 | 146 | 134 | 4 | 852 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 124 | 131 | 104 | 138 | 102 | 169 | 143 | 95 | 185 | 62 | 254 | 136 | 93 | 80 | 128 |
| Total debt | 500 | 373 | 602 | 439 | 155 | 373 | 290 | 230 | 189 | 913 | 254 | 136 | 93 | 80 | 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW | Audit | 1996 | — | — |
KH Founder | Founder | 1996 | — | — |
JK Management | Management | 2024 | — | — |
CP Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ejendomsselskabet Frederiksborgvej 14 ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 20.0% | 20.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Hugo Wordenskjold Nørregaard | Audit | 0 companies |
| Karl Henning Sørensen | Founder | 0 companies |
| Jess Kofoed Sørensen | Management | 0 companies |
| Christian Petri | Management | 0 companies |