| Revenue | DKK -507K | -43% |
| EBITDA | DKK -430K | -168% |
| Net profit | DKK -369K | -172% |
| Total assets | DKK 18,4M | -21% |
| Equity | DKK 17,2M | -17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.509 | 4.907 | 5.134 | 8.118 | 5.347 | 10.087 | 2.590 | 4.422 | 10.536 | -2.902 | -1.807 | -884 | -507 |
| Staff expenses | -0 | -0 | -0 | -0 | -60 | -60 | -90 | -75 | -94 | -90 | -90 | -90 | -45 |
| EBITDA | 8.540 | 4.907 | 5.134 | 49.524 | 5.225 | 32.833 | 21.576 | 19.618 | 31.593 | 19.825 | 6.600 | 631 | -430 |
| Depreciation & amort. | 2.015 | -0 | -790 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.525 | 4.907 | 4.344 | 49.524 | 5.225 | 32.833 | 21.576 | 19.618 | 31.593 | 19.825 | 6.600 | 631 | -430 |
| Net financials | -6.481 | -2.082 | -1.994 | -1.759 | -1.703 | -1.560 | -2.199 | -821 | -1.079 | -1.122 | -148 | -16 | -20 |
| Profit before tax | 44 | 2.825 | 3.247 | 47.764 | 3.521 | 31.274 | 19.377 | 18.797 | 30.514 | 18.703 | 6.452 | 615 | -450 |
| Tax | 7 | 424 | 449 | 6.211 | -82 | 3.463 | 2.733 | 6.435 | 4.812 | 2.904 | 1.021 | 106 | -81 |
| Net profit | 37 | 2.401 | 2.798 | 41.553 | 3.603 | 27.811 | 16.643 | 12.362 | 25.702 | 15.799 | 5.431 | 509 | -369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116.993 | 115.183 | 113.705 | 159.588 | 160.734 | 168.323 | 157.582 | 170.431 | 192.617 | 154.736 | 31.090 | 23.228 | 18.443 |
| Equity | 39.688 | 42.089 | 44.784 | 86.337 | 89.940 | 117.751 | 119.395 | 118.257 | 143.959 | 141.758 | 24.689 | 20.698 | 17.179 |
| Long-term debt | 70.052 | 67.030 | 130.799 | 63.934 | 39.355 | 38.326 | 24.298 | 22.182 | 18.746 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.697 | 5.338 | 3.522 | 3.106 | 25.310 | 4.023 | 2.972 | 14.314 | 12.706 | 1.147 | 1.114 | 1.740 | 344 |
| Total debt | 76.749 | 72.368 | 68.922 | 67.040 | 64.665 | 42.349 | 27.270 | 36.496 | 31.452 | 1.147 | 1.114 | 1.740 | 344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2006 | — | — |
CS Management | Management | 2025 | — | — |
JD Management | Management | 2006 | — | — |
EK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAB II A/S | Company | 10.0% | 10.0% | 2019 |
OHS HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
LEJLIGHEDSINVEST BERLIN ApS | Company | 10.0% | 10.0% | 2012 |
SVANE HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
ELDAL A/S | Company | 10.0% | 10.0% | 2012 |
BC EJENDOMSINVEST ApS | Company | 10.0% | 10.0% | 2016 |
EK GISMO HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
BIF HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
RJR Invest ApS | Company | 10.0% | 10.0% | 2017 |
JOJA ApS | Company | 5.0% | 5.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| John Skibsted | Management | 0 companies |
| Casper Steenfeldt-Møller | Management | 0 companies |
| Jan Dinesen | Management | 0 companies |
| Eivind Knutsen | Management | 0 companies |
| Simon Lauge Jørgensen | Board of Directors | 0 companies |
| Jørgen Carl Svenningsen | Board of Directors | 0 companies |
| Morten Svenningsen | Board of Directors | 0 companies |
| Benny Olesen | Chairman | 0 companies |
| Henrik Olesen | Board of Directors | 0 companies |
| Einer Svane | Chairman | 0 companies |
| Iver Christian Frederiksen | Board of Directors | 0 companies |