| Revenue | DKK -177K | -126% |
| EBITDA | DKK 19,2M | +13888% |
| Net profit | DKK 15,1M | +5408% |
| Total assets | DKK 214,1M | +55% |
| Equity | DKK 20,6M | +271% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.101 | 1.234 | 1.318 | 1.364 | 1.398 | 2.286 | 1.590 | 1.388 | 1.306 | 2 | 30 | 174 | 692 | -177 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -803 | -1.348 | -782 |
| EBITDA | 1.101 | 1.002 | 1.318 | 1.364 | 1.398 | 2.286 | 1.590 | 1.388 | 1.306 | 4.013 | 1.056 | -1.471 | 137 | 19.232 |
| Depreciation & amort. | 232 | -0 | -232 | -278 | -278 | -417 | -279 | -292 | -292 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 868 | 1.002 | 1.086 | 1.086 | 1.121 | 1.869 | 1.311 | 1.096 | 1.013 | 4.013 | 1.056 | -1.471 | 137 | 19.232 |
| Net financials | 11 | 14 | 20 | 6 | -1 | 3 | -8 | -8 | -20 | -10 | 0 | 2 | 164 | 85 |
| Profit before tax | 879 | 1.016 | 1.106 | 1.092 | 1.120 | 1.872 | 1.303 | 1.087 | 993 | 4.003 | 1.056 | -1.469 | 302 | 19.317 |
| Tax | 220 | 255 | 275 | 266 | 246 | 413 | 287 | 239 | 219 | 881 | 232 | -323 | 28 | 4.250 |
| Net profit | 659 | 760 | 831 | 826 | 874 | 1.459 | 1.016 | 848 | 775 | 3.122 | 824 | -1.146 | 274 | 15.068 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.631 | 6.302 | 7.014 | 7.646 | 7.661 | 8.729 | 9.469 | 7.884 | 9.139 | 71.267 | 75.979 | 82.365 | 138.583 | 214.121 |
| Equity | 4.733 | 5.493 | 5.824 | 6.149 | 6.523 | 7.182 | 6.998 | 6.846 | 6.821 | 5.607 | 6.431 | 5.285 | 5.559 | 20.626 |
| Long-term debt | 234 | 296 | 312 | 306 | 293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.015 | 20.000 |
| Short-term debt | 664 | 514 | 878 | 1.190 | 845 | 1.547 | 2.471 | 1.038 | 2.318 | 52.233 | 55.889 | 63.744 | 17.645 | 155.881 |
| Total debt | 898 | 809 | 1.190 | 1.496 | 1.138 | 1.547 | 2.471 | 1.038 | 2.318 | 52.233 | 55.889 | 63.744 | 119.660 | 175.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2008 | — | — |
CK Management | Management | 2021 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
De Forenede Ejendomsselskaber A/S | Company | 100.0% | 100.0% | 2025 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Eikemo Thorgaard | Management | 0 companies |
| Chalotte Köhne | Management | 0 companies |
| Henrik Jensen | Chief Executive Officer | 0 companies |
| Hans Christian Hansen | Board of Directors | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |