| Revenue | DKK 2,2M | +38% |
| EBITDA | DKK 3,2M | +242% |
| Net profit | DKK 2,1M | +201% |
| Total assets | DKK 56,9M | +5% |
| Equity | DKK 17,4M | +14% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.747 | 2.130 | 2.236 | — | 2.341 | 2.258 | 1.722 | 2.152 | 2.115 | 1.838 | 1.721 | 1.567 | 2.167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.547 | 2.130 | 1.944 | 2.289 | 11.168 | 2.758 | 3.641 | 5.425 | 2.715 | 5.438 | 1.721 | -2.233 | 3.167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.547 | 2.130 | 1.944 | 2.289 | 11.168 | 2.758 | 3.641 | 5.425 | 2.715 | 5.438 | 1.721 | -2.233 | 3.167 |
| Net financials | -805 | -818 | -754 | -767 | -758 | -736 | -359 | -349 | -540 | -323 | -221 | -430 | -476 |
| Profit before tax | 2.742 | 1.312 | 1.190 | 1.522 | 10.410 | 2.022 | 3.282 | 5.076 | 2.175 | 5.116 | 1.500 | -2.663 | 2.691 |
| Tax | 685 | 320 | 291 | 311 | 2.290 | 445 | 609 | 1.117 | 479 | 1.125 | 363 | -584 | 595 |
| Net profit | 2.057 | 992 | 899 | 1.211 | 8.120 | 1.578 | 2.673 | 3.959 | 1.696 | 3.990 | 1.137 | -2.079 | 2.097 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.582 | 54.225 | 54.223 | 55.466 | 64.737 | 66.005 | 58.943 | 57.965 | 55.417 | 59.150 | 58.623 | 54.392 | 56.896 |
| Equity | 5.196 | 6.187 | 6.086 | 7.297 | 14.418 | 15.995 | 18.169 | 16.128 | 13.124 | 17.114 | 18.251 | 15.273 | 17.369 |
| Long-term debt | 36.960 | 45.700 | 46.105 | 46.169 | 46.022 | 45.679 | 37.341 | 36.325 | 35.617 | 35.405 | 35.333 | 35.271 | 35.192 |
| Short-term debt | 3.426 | 2.290 | 1.693 | 1.424 | 1.779 | 1.711 | 1.138 | 2.493 | 3.421 | 2.583 | 990 | 634 | 900 |
| Total debt | 40.386 | 47.990 | 47.798 | 47.593 | 47.801 | 47.391 | 38.479 | 38.818 | 39.039 | 37.988 | 36.323 | 35.904 | 36.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 2010 | — | — |
CD Management | Management | 2006 | — | — |
PS Management | Management | 2005 | — | — |
TE Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORE Elmehaven Holding ApS | Company | 100.0% | 100.0% | 2020 |
DURAS A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Fauerholm Christensen | Management | 0 companies |
| Christian Dahl | Management | 0 companies |
| Peer Slipsager | Management | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Philip Christian Nymann Jensen | Board of Directors | 0 companies |
| Martin Lavesen | Chairman | 0 companies |
| Niels Henrik Nygaard Mikkelsen | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Henrik Higham Schlüter | Chairman | 0 companies |
| Merete Schlüter | Board of Directors | 0 companies |
| Tom Emmerick Nielsen | Board of Directors | 0 companies |
| Arne Løvbjerg | Board of Directors | 0 companies |
| Lars Skjønnemann | Board of Directors | 0 companies |
| Jeppe Prehn Lassen | Board of Directors | 0 companies |
| Mogens Poul Zinck | Chairman | 0 companies |
| Sussie Zinck | Board of Directors | 0 companies |
| Martin Laub | Board of Directors | 0 companies |
| Thomas Kjærgaard Boesen | Board of Directors | 0 companies |
| Jørgen Asger Nielsen | Board of Directors | 0 companies |