| Revenue | DKK -13K | +0% |
| EBITDA | DKK -13K | +0% |
| Net profit | DKK 2,1M | -1% |
| Total assets | DKK 12,8M | -5% |
| Equity | DKK 12,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.327 | — | — | — | — | — | — | 1.988 | — | — | — | -13 | -13 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.343 | 4.298 | 2.491 | 2.859 | -43 | 2.187 | 1.272 | 1.988 | 1.313 | 1.668 | 1.841 | -13 | -13 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.343 | 4.298 | 2.491 | 2.859 | -43 | 2.187 | 1.272 | 1.988 | 1.313 | 1.668 | 1.841 | -13 | -13 | -13 |
| Net financials | -2 | 4.315 | 2.524 | 2.880 | -56 | 2.189 | 1.296 | 1.982 | 1.352 | 1.695 | 1.859 | 1.586 | 2.105 | 2.091 |
| Profit before tax | 3.341 | 4.296 | 2.480 | 2.862 | -71 | 2.173 | 1.280 | 1.970 | 1.318 | 1.675 | 1.846 | 1.573 | 2.091 | 2.078 |
| Tax | 9 | -6 | -13 | -5 | -8 | -7 | -1 | -6 | -4 | 2 | 3 | -8 | 4 | 14 |
| Net profit | 3.332 | 4.302 | 2.494 | 2.867 | -63 | 2.180 | 1.281 | 1.976 | 1.322 | 1.673 | 1.843 | 1.581 | 2.088 | 2.063 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.631 | 11.950 | 10.082 | 10.410 | 8.454 | 10.130 | 9.505 | 10.834 | 12.123 | 11.283 | 12.376 | 12.129 | 13.388 | 12.752 |
| Equity | 10.453 | 11.755 | 9.948 | 10.016 | 8.153 | 9.733 | 9.214 | 10.390 | 9.587 | 10.561 | 11.404 | 11.685 | 12.772 | 12.386 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 178 | 195 | 133 | 394 | 301 | 397 | 291 | 444 | 2.536 | 722 | 972 | 444 | 616 | 366 |
| Total debt | 178 | 195 | 133 | 394 | 301 | 397 | 291 | 444 | 2.536 | 722 | 972 | 444 | 616 | 366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OT Management | Management | 2007 | — | — |
MM Management | Management | 2014 | — | — |
MG Management | Management | 2020 | — | — |
LM Management | Management | 2007 | — | — |
RE Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANTS NORRE HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
Frederik Norre Holding ApS | Company | 33.3% | 33.3% | 2026 |
TEAM GIVSKOV HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
M MEISNER HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
RMF HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
SilvaTrees Danmark ApS | Company | 25.0% | 25.0% | 2010 |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Thomas Frants Norre | Management | 0 companies |
| Mikkel Meisner | Management | 0 companies |
| Morten Givskov Sørensen | Management | 0 companies |
| Lars Michael Søborg Jørgensen | Management | 0 companies |
| René Ejner Johansen | Management | 0 companies |