| Revenue | DKK 11,3M | +7% |
| EBITDA | DKK 7,8M | +81% |
| Net profit | DKK 5,2M | +111% |
| Total assets | DKK 125,5M | +2% |
| Equity | DKK 49,6M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.005 | 5.454 | 4.778 | 4.467 | 4.712 | 4.618 | 7.940 | 9.494 | 8.838 | 9.166 | 9.841 | 10.578 | 11.286 |
| Staff expenses | -0 | -0 | -0 | -2.969 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.702 | 2.510 | 1.141 | 4.037 | 153 | 2.125 | 3.868 | 6.081 | 7.812 | 4.295 | 4.776 | 4.329 | 7.834 |
| Depreciation & amort. | 89 | 77 | -70 | -57 | -69 | -67 | -34 | -29 | -33 | -44 | -61 | -51 | -48 |
| EBIT | 1.613 | 2.432 | 1.070 | 3.979 | 85 | 2.058 | 3.833 | 6.052 | 7.779 | 4.251 | 4.716 | 4.277 | 7.786 |
| Net financials | -2.106 | -1.360 | -1.394 | -1.421 | -1.309 | -1.485 | -1.876 | -3.107 | -1.185 | -959 | -923 | -1.122 | -1.149 |
| Profit before tax | -493 | 1.073 | -324 | 2.558 | -1.224 | 573 | 1.957 | 2.945 | 6.594 | 32.964 | 4.055 | 3.155 | 6.637 |
| Tax | -120 | 127 | -121 | 864 | -280 | -134 | 414 | 578 | 1.402 | 7.256 | 897 | 699 | 1.466 |
| Net profit | -372 | 945 | -203 | 1.694 | -944 | 707 | 1.543 | 2.367 | 5.192 | 25.708 | 3.158 | 2.456 | 5.171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.126 | 61.162 | 61.221 | 62.378 | 60.937 | 62.698 | 86.441 | 88.562 | 92.571 | 122.355 | 123.607 | 123.028 | 125.484 |
| Equity | 1.767 | 2.713 | 2.510 | 4.204 | 3.260 | 3.967 | 5.510 | 7.877 | 13.068 | 38.776 | 41.934 | 44.390 | 49.561 |
| Long-term debt | 56.256 | 56.407 | 56.242 | 54.287 | 51.966 | 50.990 | 64.217 | 62.274 | 59.789 | 57.094 | 54.534 | 52.296 | 49.446 |
| Short-term debt | 1.181 | 993 | 1.027 | 1.263 | 3.064 | 2.864 | 11.292 | 12.306 | 12.468 | 12.170 | 12.301 | 11.316 | 10.437 |
| Total debt | 57.438 | 57.401 | 57.269 | 55.550 | 55.030 | 53.854 | 75.508 | 74.580 | 72.257 | 69.264 | 66.834 | 63.612 | 59.882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2006 | — | — |
LM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOSTA EJENDOMME A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Højsgaard | Management | 0 companies |
| Lars Munktved | Management | 0 companies |