| Revenue | DKK 6,2M | -10% |
| EBITDA | DKK 4,6M | -15% |
| Net profit | DKK 466K | -47% |
| Total assets | DKK 163,5M | +0% |
| Equity | DKK 45,1M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.526 | 5.267 | 6.352 | 4.459 | 6.040 | 6.239 | 6.103 | 5.833 | 5.439 | 5.929 | 5.689 | 6.281 | 6.869 | 6.163 |
| Staff expenses | -564 | -492 | -641 | -633 | -987 | -1.579 | -1.878 | -1.592 | -1.333 | -1.313 | -1.368 | -1.670 | -1.506 | -1.657 |
| EBITDA | 6.607 | 4.775 | 5.711 | -4.365 | 3.030 | 6.071 | 12.416 | 7.980 | 9.036 | 5.257 | 11.516 | 4.637 | 5.432 | 4.605 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -99 | -43 | -42 | -42 | -27 | -0 | -24 | -47 | -47 | -47 |
| EBIT | 6.607 | 4.775 | 5.711 | -4.365 | 2.931 | 6.028 | 12.373 | 7.938 | 9.009 | 5.257 | 11.492 | 4.589 | 5.385 | 4.557 |
| Net financials | -9.902 | 998 | -10.359 | -3.431 | -3.414 | -4.226 | -3.746 | -3.807 | -4.789 | -3.237 | -3.073 | 793 | -4.259 | -3.960 |
| Profit before tax | -3.295 | 5.773 | -4.649 | -7.796 | -483 | 1.801 | 8.627 | 4.130 | 4.220 | 2.020 | 8.418 | 5.382 | 1.125 | 598 |
| Tax | -772 | 1.067 | -1.107 | -1.683 | -175 | 210 | 1.898 | 564 | 918 | 73 | 1.852 | 1.141 | 248 | 131 |
| Net profit | -2.523 | 4.706 | -3.541 | -6.113 | -309 | 1.592 | 6.729 | 3.566 | 3.301 | 1.947 | 6.566 | 4.241 | 878 | 466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 148.977 | 138.786 | 139.094 | 130.979 | 140.329 | 140.947 | 149.131 | 151.512 | 155.458 | 156.503 | 163.869 | 162.977 | 163.227 | 163.486 |
| Equity | 3.842 | 8.548 | 5.006 | -1.997 | -2.305 | 5.499 | 11.612 | 9.830 | 11.029 | 18.250 | 37.651 | 43.708 | 44.586 | 45.052 |
| Long-term debt | 134.152 | 120.609 | 126.725 | 127.318 | 141.596 | 130.310 | 129.490 | 133.305 | 133.695 | 128.942 | 111.102 | 102.967 | 102.578 | 100.998 |
| Short-term debt | 8.612 | 6.076 | 5.031 | 5.009 | 263 | 2.092 | 2.949 | 4.196 | 5.885 | 2.520 | 2.316 | 1.760 | 1.423 | 2.693 |
| Total debt | 142.764 | 126.685 | 131.757 | 132.327 | 141.859 | 132.402 | 132.438 | 137.501 | 139.580 | 131.463 | 113.418 | 104.727 | 104.001 | 103.690 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RG Management | Management | 2005 | — | — |
OT Management | Management | 2015 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JL Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Føniks Ejendomme ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Groth | Management | 0 companies |
| Ole Thisted | Management | 0 companies |
| Jakob Bødker | Chief Executive Officer | 0 companies |
| Jeppe Lyngdal | Management | 0 companies |