| Revenue | — | — |
| EBITDA | DKK -437K | -5% |
| Net profit | DKK 6,3M | -14% |
| Total assets | DKK 1,4B | +0% |
| Equity | DKK 1,3B | +0% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 574.819 | 583.373 | 570.786 | 600.065 | 609.103 | 815.157 | 630.705 | — | — | — | — | — |
| Staff expenses | -0 | -0 | -89.950 | -95.548 | -85.329 | -84.305 | -87.034 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10.854 | -9.814 | 87.461 | 59.804 | 73.021 | 219.741 | 110.143 | -461 | -464 | -399 | -415 | -437 |
| Depreciation & amort. | -0 | -0 | -96.080 | -66.434 | -75.787 | -192.036 | -72.240 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10.854 | -9.814 | -8.619 | -6.630 | -2.766 | 27.705 | 37.903 | -461 | -464 | -399 | -415 | -437 |
| Net financials | -4.038 | 3.055 | -10.038 | -5.888 | -8.788 | -44.930 | -6.647 | -123.781 | 4.704 | -1.963 | 7.527 | 6.546 |
| Profit before tax | -12.657 | -3.575 | 4.390 | 21.817 | 29.115 | 56.134 | 10.223 | -124.238 | 4.243 | -2.353 | 7.112 | 6.115 |
| Tax | -1.992 | 1.655 | 8.597 | 5.631 | 5.287 | 78.527 | 307 | -507 | -607 | -691 | -195 | -195 |
| Net profit | -10.665 | -5.220 | -4.207 | 16.186 | 23.828 | -22.393 | 9.916 | -123.731 | 4.850 | -1.662 | 7.307 | 6.310 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.401.502 | 2.490.468 | 2.524.724 | 2.754.597 | 2.751.400 | 2.747.859 | 2.838.824 | 1.438.638 | 1.420.336 | 1.390.530 | 1.385.938 | 1.384.999 |
| Equity | 1.620.647 | 1.592.367 | 1.575.921 | 1.588.706 | 1.616.688 | 1.592.993 | 1.594.464 | 1.286.976 | 1.296.082 | 1.306.212 | 1.311.511 | 1.317.022 |
| Long-term debt | 413.609 | 408.258 | 415.770 | 573.232 | 605.823 | 568.157 | 630.280 | 88.200 | 81.000 | 73.800 | 0 | 118.800 |
| Short-term debt | 318.143 | 433.683 | 480.414 | 546.595 | 492.399 | 517.786 | 548.299 | 63.462 | 43.254 | 10.518 | 7.827 | 8.577 |
| Total debt | 731.752 | 841.941 | 896.184 | 1.119.827 | 1.098.222 | 1.085.943 | 1.178.579 | 151.662 | 124.254 | 84.318 | 74.427 | 67.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2005 | — | — |
JM | Deputy | 2026 | — | — |
TS Deputy | Deputy | 2026 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HU Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BT Management | Management | 2012 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederiksberg Kommune | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Egedal Christoffersen | Management | 0 companies |
| Jan Michael Vejnaa Hansen | Deputy | 0 companies |
| Thomas Struer | Deputy | 0 companies |
| Stig Henneberg | Chief Executive Officer | 0 companies |
| Henrik Uttenthal Bay | Chief Executive Officer | 0 companies |
| Henning Daugaard Pedersen | Chief Executive Officer | 0 companies |
| Bjørn Thomsen | Management | 0 companies |
| Rasmus Sielemann Christensen | Chief Executive Officer | 0 companies |
| Torben Kjærgaard | Chief Executive Officer | 0 companies |
| Anne-Mette Wehmüller | Board of Directors | 0 companies |
| Laura Toftgaard Lindahl | Chairman | 0 companies |
| Michael Wagner Molin Brautsch | Board of Directors | 0 companies |
| Thyge Enevoldsen | Board of Directors | 0 companies |
| Troels Næraa Smith | Board of Directors | 0 companies |
| Susanne Durhuus Kjærholt | Board of Directors | 0 companies |
| Jan Ejnar Jørgensen | Board of Directors | 0 companies |
| August Gade Johansen | Board of Directors | 0 companies |
| Peter Frahm | Board of Directors | 0 companies |
| Peter Damsholt | Board of Directors | 0 companies |
| Michael Sønder Vindfeldt | Board of Directors | 0 companies |
| Katrine Lester | Board of Directors | 0 companies |
| Carina Viktoria Young Sandbæk Høedt | Board of Directors | 0 companies |
| Mai Mercado | Board of Directors | 0 companies |
| Jesper Hindberg | Board of Directors | 0 companies |
| Margit Ørsted | Board of Directors | 0 companies |
| Simon Flemberg Aggesen | Chairman | 0 companies |
| Svend Elberg Thomsen | Board of Directors | 0 companies |
| Flemming Brank | Board of Directors | 0 companies |
| Balder Mørk Andersen | Board of Directors | 0 companies |
| Lone Bruun Loklindt | Chairman | 0 companies |
| Lars Therkildsen | Board of Directors | 0 companies |
| Gunvor Holm Wibroe | Board of Directors | 0 companies |
| Mie Harder Eistrup | Board of Directors | 0 companies |
| Karin Dubin | Board of Directors | 0 companies |
| Anders Jørn Jensen | Board of Directors | 0 companies |
| Cecilie Viborg Nielsen | Board of Directors | 0 companies |
| Anja Camilla Jensen | Board of Directors | 0 companies |
| Nils-Ole Heggland | Board of Directors | 0 companies |
| Pernille Høxbro | Board of Directors | 0 companies |
| Malene Barkhus Larsen | Board of Directors | 0 companies |
| Anders Engelbrecht Storgaard | Deputy Chairman | 0 companies |
| Kristian Evald Beyer | Board of Directors | 0 companies |
| Søren Troels Jensen | Board of Directors | 0 companies |
| Anders Kaare | Board of Directors | 0 companies |
| Johnny Thorgny Gehlsen | Board of Directors | 0 companies |
| Susanna Sara Finkielman | Board of Directors | 0 companies |
| Jørgen Robert Glenthøj | Chairman | 0 companies |
| Lise Lotte Lindboe | Board of Directors | 0 companies |
| Leif Jensen | Board of Directors | 0 companies |
| Morten Jung | Board of Directors | 0 companies |
| Lars Orio | Board of Directors | 0 companies |
| Fasael Rehman | Board of Directors | 0 companies |
| Mette Bang Larsen | Board of Directors | 0 companies |
| Helle Sjelle | Board of Directors | 0 companies |
| Lars Bentzon Goldschmidt | Board of Directors | 0 companies |
| Mads Ulrik Lebech | Chairman | 0 companies |
| Charles Hill Chukwuani | Board of Directors | 0 companies |