| Revenue | DKK 10,4M | +22% |
| EBITDA | DKK 14,7M | +61863% |
| Net profit | DKK 7,4M | +426% |
| Total assets | DKK 297,1M | +1% |
| Equity | DKK 92,8M | +9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.019 | 10.632 | 10.779 | 11.242 | 12.105 | 7.928 | 8.820 | 9.552 | 8.621 | 7.705 | 7.311 | 7.760 | 8.528 | 10.429 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.775 | 8.998 | 8.383 | 9.525 | 50.144 | 22.928 | 42.820 | 11.552 | 34.621 | 7.705 | -6.111 | 2.810 | -24 | 14.696 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.775 | 8.998 | 8.383 | 9.525 | 50.144 | 22.928 | 42.820 | 11.552 | 34.621 | 7.705 | -6.111 | 2.810 | -24 | 14.696 |
| Net financials | -68.694 | -6.085 | -6.858 | -7.463 | -15.655 | -6.809 | -6.282 | 17.639 | -5.389 | -6.089 | -5.205 | -6.753 | -2.892 | -5.194 |
| Profit before tax | -61.919 | 2.912 | 1.525 | 2.062 | 42.638 | 16.119 | 36.539 | 29.192 | 29.231 | 1.616 | -11.317 | -3.943 | -2.915 | 9.502 |
| Tax | -142 | 1.590 | 138 | -114 | 9.380 | 3.552 | 8.062 | 1.536 | 6.927 | 484 | -2.480 | -867 | -641 | 2.090 |
| Net profit | -61.777 | 1.322 | 1.387 | 2.176 | 33.257 | 12.567 | 28.477 | 27.656 | 22.304 | 1.132 | -8.836 | -3.075 | -2.274 | 7.412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 154.930 | 155.732 | 155.883 | 156.462 | 197.023 | 212.506 | 246.526 | 272.282 | 302.033 | 298.851 | 288.074 | 290.556 | 295.432 | 297.125 |
| Equity | -30.671 | -29.348 | -27.961 | -25.785 | 7.472 | 20.040 | 48.517 | 76.173 | 98.477 | 99.609 | 90.772 | 87.697 | 85.423 | 92.835 |
| Long-term debt | 137.903 | 139.312 | 31.016 | 31.016 | 31.016 | 163.226 | 162.279 | 162.375 | 159.260 | 147.692 | 144.771 | 150.914 | 164.023 | 163.826 |
| Short-term debt | 44.998 | 40.893 | 147.268 | 145.784 | 143.708 | 10.861 | 9.295 | 5.763 | 9.398 | 16.168 | 19.628 | 19.910 | 14.593 | 6.981 |
| Total debt | 182.901 | 180.205 | 178.284 | 176.800 | 174.724 | 174.087 | 171.574 | 168.138 | 168.658 | 163.860 | 164.399 | 170.824 | 178.615 | 170.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Audit | Audit | 1998 | — | — |
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
MK Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERNATIONAL EJENDOMSINVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Otto Sørensen | Audit | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Michael Kaa Andersen | Management | 0 companies |
| Michael Brag | Chairman | 0 companies |