| Revenue | DKK 1,8M | +77% |
| EBITDA | DKK 1,8M | +77% |
| Net profit | DKK 1,5M | +189% |
| Total assets | DKK 17,2M | +0% |
| Equity | DKK 12,4M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 785 | 546 | 789 | 1.153 | 1.203 | 1.281 | 1.221 | 1.153 | 1.146 | 1.336 | 1.079 | 1.024 | 1.818 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 733 | 546 | 789 | 1.153 | 1.203 | 1.281 | 1.221 | 1.153 | 1.146 | 1.336 | 1.079 | 1.024 | 1.818 |
| Depreciation & amort. | -771 | -181 | -192 | -192 | -1.341 | -192 | -192 | -192 | -192 | -192 | -192 | -192 | -166 |
| EBIT | -38 | 365 | 597 | 961 | -138 | 1.089 | 1.029 | 961 | 954 | 1.145 | 887 | 832 | 1.652 |
| Net financials | -481 | -327 | -290 | -147 | -148 | -132 | -126 | -135 | -123 | -104 | -178 | -177 | -157 |
| Profit before tax | -519 | 38 | 308 | 815 | -286 | 958 | 903 | 825 | 831 | 1.040 | 709 | 655 | 1.495 |
| Tax | -64 | 8 | 79 | 195 | -57 | 206 | 204 | 185 | 186 | 229 | 162 | 144 | 15 |
| Net profit | -455 | 30 | 228 | 620 | -229 | 751 | 699 | 640 | 645 | 811 | 548 | 511 | 1.480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.625 | 19.192 | 19.670 | 20.547 | 18.915 | 18.553 | 18.332 | 18.163 | 17.859 | 17.683 | 17.302 | 17.189 | 17.226 |
| Equity | 10.813 | 10.842 | 11.071 | 11.690 | 11.162 | 11.463 | 11.262 | 11.302 | 11.497 | 11.858 | 11.806 | 11.717 | 12.353 |
| Long-term debt | 1.523 | 1.519 | 1.361 | 1.199 | 1.045 | 907 | 769 | 631 | 492 | 403 | 360 | 320 | 281 |
| Short-term debt | 5.458 | 4.869 | 5.263 | 5.666 | 4.958 | 4.420 | 4.526 | 4.443 | 4.071 | 3.610 | 3.314 | 3.316 | 2.934 |
| Total debt | 6.982 | 6.388 | 6.624 | 6.866 | 6.003 | 5.328 | 5.295 | 5.074 | 4.563 | 4.013 | 3.673 | 3.637 | 3.215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Management | Management | 2001 | — | — |
BD Management | Management | 2000 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PN Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEP EJENDOMME ApS. | Company | 33.3% | 33.3% | 2025 |
HAK EJENDOMME ApS. | Company | 33.3% | 33.3% | 2008 |
EJENDOMSSELSKABET MIDDELFARTVEJ 250-254. ODENSE ApS | Company | 33.3% | 33.3% | 2008 |
SPORADI ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Robert Larsen | Management | 0 companies |
| Bjarne Danskov Larsen | Management | 0 companies |
| Hartvig Severin Holm | Chief Executive Officer | 0 companies |
| Per Nielsen | Audit | 0 companies |
| Dennis Bo Kongstad | Board of Directors | 0 companies |
| Pia Gitte Andersen | Chairman | 0 companies |