| Revenue | DKK 5,8M | +14% |
| EBITDA | DKK 5,8M | +14% |
| Net profit | DKK 243K | +117% |
| Total assets | DKK 426,2M | +2% |
| Equity | DKK 15M | +2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -288 | 2.226 | — | 2.846 | 19.125 | 2.562 | 2.897 | 3.098 | 3.122 | 4.288 | 5.132 | 5.835 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -288 | 2.226 | 2.580 | 2.846 | 19.125 | 2.562 | 2.897 | 3.098 | 3.122 | 4.288 | 5.132 | 5.835 |
| Depreciation & amort. | -0 | 3.038 | -3.715 | -3.154 | -3.014 | -2.192 | -2.192 | -2.192 | -2.402 | -2.192 | -3.174 | -3.113 |
| EBIT | -288 | -812 | -1.135 | -307 | 16.111 | 370 | 705 | 906 | 720 | 2.096 | 1.959 | 2.722 |
| Net financials | -44 | -2.567 | -2.462 | -1.874 | -1.898 | -5.604 | -2.489 | -2.510 | -612 | -5.625 | -3.800 | -2.410 |
| Profit before tax | -333 | -3.379 | -3.597 | -2.181 | 14.214 | -5.234 | -1.785 | -1.604 | 108 | -3.529 | -1.841 | 312 |
| Tax | -82 | -774 | -820 | -501 | 3.119 | -990 | -393 | -355 | 24 | -629 | -420 | 68 |
| Net profit | -251 | -2.606 | -2.777 | -1.680 | 11.094 | -4.245 | -1.391 | -1.249 | 83 | -2.900 | -1.421 | 243 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 215.305 | 209.945 | 208.610 | 204.901 | 188.227 | 146.247 | 190.296 | 192.224 | 302.839 | 332.961 | 416.381 | 426.159 |
| Equity | 31.031 | 28.425 | 25.648 | 23.968 | 35.062 | 21.676 | 20.285 | 19.036 | 19.120 | 16.219 | 14.799 | 15.042 |
| Long-term debt | 167.621 | 167.743 | 167.005 | 163.811 | 68.665 | 99.455 | 104.782 | 104.882 | 104.855 | 117.203 | 117.157 | 117.154 |
| Short-term debt | 8.717 | 5.654 | 8.245 | 8.976 | 73.099 | 16.316 | 55.915 | 63.559 | 173.686 | 193.465 | 278.075 | 287.806 |
| Total debt | 176.338 | 173.397 | 175.250 | 172.787 | 141.764 | 115.770 | 160.696 | 168.441 | 278.540 | 310.668 | 395.233 | 404.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2013 | — | — |
HD Management | Management | 2018 | — | — |
HL Management | Management | 2016 | — | — |
CE Management | Management | 2017 | — | — |
SS Management | Management | 2023 | — | — |
KC Management | Management | 2017 | — | — |
HS Management | Management | 2013 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RM Management | Management | 2016 | — | — |
| 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 |
|---|---|---|
| Kristian Foss | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| Henrik Lið | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Stephan Schmitz | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Henrik Skriver | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Robert Mc Corduck | Management | 0 companies |
| Ole Meier Sørensen | Board of Directors | 0 companies |