| Revenue | DKK 56,4M | -6% |
| EBITDA | DKK 11M | -26% |
| Net profit | DKK 3,8M | -45% |
| Total assets | DKK 125,5M | +0% |
| Equity | DKK 100,3M | +4% |
| Employees | 92 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.403 | 25.898 | 27.263 | 30.172 | 30.189 | 31.677 | 33.200 | 32.792 | 20.434 | 30.575 | 54.661 | 59.686 | 59.673 | 56.351 |
| Staff expenses | -12.650 | -11.175 | -11.269 | -12.452 | -12.988 | -13.279 | -13.368 | -14.565 | -12.171 | -15.646 | -21.066 | -22.328 | -24.155 | -26.343 |
| EBITDA | 3.594 | 2.832 | 3.653 | 4.734 | 4.757 | 5.553 | 6.727 | 5.518 | 2.098 | 5.704 | 15.540 | 16.392 | 14.928 | 11.008 |
| Depreciation & amort. | -1.453 | -1.815 | -2.962 | -3.219 | -3.105 | -3.307 | -4.035 | -4.925 | -3.434 | -4.544 | -5.432 | -5.513 | -5.338 | -5.369 |
| EBIT | 2.142 | 1.017 | 691 | 1.515 | 1.652 | 2.246 | 2.692 | 593 | -1.336 | 1.160 | 10.108 | 10.879 | 9.590 | 5.639 |
| Net financials | -842 | -981 | -675 | -646 | -725 | -720 | -806 | -927 | -648 | -741 | -733 | -242 | -763 | -742 |
| Profit before tax | 1.300 | 36 | 16 | 869 | 927 | 1.526 | 1.886 | -334 | -1.984 | 419 | 9.375 | 10.637 | 8.827 | 4.897 |
| Tax | 338 | -393 | -91 | 619 | 65 | 162 | 705 | -86 | -435 | 45 | 2.145 | 2.049 | 1.914 | 1.080 |
| Net profit | 962 | 429 | 107 | 250 | 862 | 1.364 | 1.181 | -248 | -1.549 | 374 | 7.230 | 8.588 | 6.913 | 3.817 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.489 | 84.780 | 86.627 | 86.934 | 87.984 | 90.669 | 92.283 | 137.556 | 135.857 | 135.660 | 146.616 | 141.849 | 125.719 | 125.468 |
| Equity | 18.739 | 56.104 | 55.284 | 55.903 | 56.856 | 58.599 | 60.145 | 107.571 | 106.506 | 107.353 | 115.030 | 108.618 | 96.531 | 100.348 |
| Long-term debt | 19.927 | 19.927 | 19.927 | 19.173 | 19.632 | 19.037 | 19.531 | 19.796 | 20.597 | 19.425 | 18.819 | 17.682 | 16.344 | 14.920 |
| Short-term debt | 6.743 | 5.465 | 7.773 | 8.015 | 7.463 | 8.869 | 8.278 | 6.217 | 5.080 | 4.836 | 7.483 | 10.045 | 6.946 | 5.414 |
| Total debt | 26.670 | 25.392 | 27.700 | 27.188 | 27.095 | 27.906 | 27.809 | 26.013 | 25.677 | 24.261 | 26.302 | 27.727 | 23.290 | 20.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2008 | — | — |
TP Management | Management | 2012 | — | — |
HS Management | Management | 2024 | — | — |
HT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COOP DANMARK A/S | Company | 100.0% | 100.0% | 2024 |
FDB Holding af 3. maj 2024 A/S | Company | 100.0% | 100.0% | 2024 |
FDB Invest A/S | Company | 100.0% | 100.0% | 2017 |
Aarhus Syd Ejendomme ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Vølding | Management | 0 companies |
| Tina Pedersen | Management | 0 companies |
| Helle Skov Arildsen | Management | 0 companies |
| Helle Thylkjær Henriksen | Chief Executive Officer | 0 companies |
| Ole Sig Del Rosario Olsen | Board of Directors | 0 companies |
| Lasse Bolander | Chairman | 0 companies |
| Tom Stengade | Chairman | 0 companies |
| Martin Kjærgaard | Board of Directors | 0 companies |
| Mogens Knudsen | Board of Directors | 0 companies |
| Henrik Kirketerp Nielsen | Chairman | 0 companies |
| Jan Madsen | Board of Directors | 0 companies |
| Lotte Hjortlund Andersen | Board of Directors | 0 companies |
| Thomas Bagge Olesen | Chairman | 0 companies |
| Lisa Dürr Klint | Board of Directors | 0 companies |