| Revenue | DKK 332K | +111% |
| EBITDA | DKK 740K | +479% |
| Net profit | DKK 266K | +159% |
| Total assets | DKK 9M | -1% |
| Equity | DKK 2,2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -12 | -13 | -15 | -14 | -48 | -59 | -53 | 2.080 | 2.379 | 45 | 325 | 158 | 332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -12 | -13 | -15 | -14 | -48 | -59 | -53 | 3.183 | 2.372 | 45 | 643 | -195 | 740 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -12 | -13 | -15 | -14 | -48 | -59 | -53 | 3.183 | 2.372 | 45 | 643 | -195 | 740 |
| Net financials | -369 | -315 | -448 | -298 | -289 | -445 | -365 | -373 | -520 | -55 | -40 | -176 | -385 | -399 |
| Profit before tax | -381 | -326 | -461 | -313 | -303 | -493 | -425 | -426 | 2.663 | 2.317 | 4 | 466 | -580 | 341 |
| Tax | -95 | -82 | -113 | -74 | -67 | -108 | -93 | -94 | 676 | 499 | 3 | 104 | -128 | 75 |
| Net profit | -286 | -245 | -348 | -239 | -237 | -384 | -331 | -332 | 1.987 | 1.819 | 1 | 362 | -453 | 266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 355 | 313 | 194 | 186 | 140 | 2.255 | 2.245 | 2.586 | 15.795 | 5.490 | 8.756 | 8.828 | 9.099 | 9.015 |
| Equity | -8.950 | -9.195 | -9.543 | -9.782 | -10.019 | -10.403 | -10.735 | -11.067 | 2.621 | 2.069 | 2.071 | 2.433 | 1.980 | 2.246 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 512 | 3 | 34 | 0 | 0 |
| Short-term debt | 9.305 | 9.508 | 9.737 | 9.969 | 10.159 | 12.658 | 12.980 | 13.653 | 12.931 | 2.680 | 6.454 | 6.062 | 6.885 | 6.446 |
| Total debt | 9.305 | 9.508 | 9.737 | 9.969 | 10.159 | 12.658 | 12.980 | 13.653 | 12.931 | 3.192 | 6.457 | 6.096 | 6.885 | 6.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
TS Management | Management | 2020 | — | — |
JP Management | Management | 2005 | — | — |
JC Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F&T Ejendomme ApS | Company | 100.0% | 100.0% | 2025 |
FREJADA HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
Thoster Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Thomas Stærk | Management | 0 companies |
| Jørgen Peder Pedersen | Management | 0 companies |
| Jens Christensen | Management | 0 companies |