| Revenue | DKK 3,6M | +1% |
| EBITDA | DKK 3,6M | +1% |
| Net profit | DKK 2,7M | +47% |
| Total assets | DKK 139,1M | +8% |
| Equity | DKK 12,3M | +29% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -342 | 3.405 | — | 6.078 | 14.310 | 3.385 | 4.173 | 3.618 | 75.538 | 3.190 | 3.564 | 3.616 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -342 | 3.405 | 4.578 | 6.078 | 14.310 | 3.385 | 4.173 | 3.618 | 75.538 | 3.190 | 3.564 | 3.616 |
| Depreciation & amort. | -0 | 2.965 | -3.066 | -3.347 | -3.358 | -1.552 | -1.552 | -1.552 | -1.179 | -1.242 | -1.257 | -1.356 |
| EBIT | -342 | 440 | 1.512 | 2.731 | 10.952 | 1.834 | 2.621 | 2.066 | 74.359 | 1.948 | 2.306 | 2.260 |
| Net financials | -588 | -8.810 | -4.945 | -2.461 | -3.008 | -4.600 | 1.226 | 4.363 | 890 | 80 | -489 | 385 |
| Profit before tax | -931 | -8.370 | -3.434 | 270 | 7.944 | -2.767 | 3.847 | 6.429 | 75.249 | 2.027 | 1.818 | 2.645 |
| Tax | -205 | -2.307 | -411 | 292 | 1.604 | 33 | 450 | 693 | 16.069 | 283 | -39 | -86 |
| Net profit | -726 | -6.063 | -3.023 | -22 | 6.340 | -2.800 | 3.397 | 5.736 | 59.180 | 1.744 | 1.857 | 2.731 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 446.113 | 238.286 | 241.448 | 241.888 | 248.505 | 140.045 | 155.296 | 158.456 | 199.596 | 121.872 | 128.515 | 139.095 |
| Equity | 88.502 | 82.439 | 79.417 | 79.395 | 85.735 | 22.129 | 25.527 | 31.263 | 5.943 | 7.687 | 9.544 | 12.275 |
| Long-term debt | 273.873 | 144.444 | 140.755 | 137.245 | 128.697 | 88.739 | 88.582 | 89.059 | 57.969 | 57.968 | 58.014 | 57.767 |
| Short-term debt | 51.657 | 7.883 | 17.745 | 21.509 | 29.562 | 27.778 | 39.890 | 37.657 | 134.699 | 55.375 | 59.144 | 66.773 |
| Total debt | 325.530 | 152.327 | 158.500 | 158.754 | 158.258 | 116.517 | 128.472 | 126.716 | 192.668 | 113.343 | 117.157 | 124.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2016 | — | — |
KF Management | Management | 2013 | — | — |
HD Management | Management | 2018 | — | — |
HL Management | Management | 2016 | — | — |
KC Management | Management | 2017 | — | — |
CE Management | Management | 2017 | — | — |
HS Management | Management | 2013 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDISK EJENDOMSHOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Robert McCorduck | Management | 0 companies |
| Kristian Foss | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| Henrik Lið | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Henrik Skriver | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Stephan Schmitz | Management | 0 companies |
| Ole Meier Sørensen | Board of Directors | 0 companies |