| Revenue | DKK 12,6M | -22% |
| EBITDA | DKK 18,1M | -15% |
| Net profit | DKK 6,9M | -22% |
| Total assets | DKK 410,4M | +1% |
| Equity | DKK 152,5M | +5% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.710 | 17.502 | 21.980 | 15.082 | 15.940 | 17.576 | 19.344 | 5.623 | 16.087 | 3.197 | 16.135 | 12.615 |
| Staff expenses | -3.070 | -3.037 | -2.946 | -3.567 | -5.476 | -4.804 | -1.692 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.283 | 35.509 | 37.118 | 31.392 | 14.355 | 19.128 | 18.653 | 17.623 | 53.647 | 7.797 | 21.235 | 18.115 |
| Depreciation & amort. | -115 | -225 | -332 | -198 | -320 | -285 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.168 | 35.284 | 36.787 | 31.194 | 14.035 | 18.843 | 18.653 | 17.623 | 53.647 | 7.797 | 21.235 | 18.115 |
| Net financials | -15.753 | -7.508 | -5.852 | -8.986 | -10.441 | -13.770 | -10.157 | -6.750 | -6.924 | 18.647 | -9.896 | -9.314 |
| Profit before tax | -2.332 | 27.828 | 30.935 | 22.208 | 3.594 | 5.073 | 8.495 | 10.873 | 46.722 | 26.444 | 11.338 | 8.801 |
| Tax | -479 | 6.800 | 6.825 | 4.919 | 833 | 1.148 | 1.890 | 2.124 | 10.169 | 5.818 | 2.494 | 1.936 |
| Net profit | -1.853 | 21.028 | 24.109 | 17.289 | 2.761 | 3.925 | 6.605 | 8.749 | 36.553 | 20.626 | 8.844 | 6.865 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 194.660 | 232.969 | 336.829 | 353.059 | 356.713 | 377.446 | 360.656 | 365.666 | 405.178 | 398.946 | 406.036 | 410.427 |
| Equity | 7.089 | 28.116 | 63.094 | 68.383 | 63.144 | 67.069 | 70.822 | 79.570 | 116.124 | 136.750 | 145.594 | 152.458 |
| Long-term debt | 149.732 | 187.065 | 234.994 | 245.480 | 251.452 | 268.836 | 246.461 | 239.871 | 230.763 | 191.897 | 195.737 | 187.214 |
| Short-term debt | 37.839 | 11.554 | 23.503 | 19.039 | 21.126 | 19.326 | 19.530 | 20.227 | 22.124 | 31.218 | 23.130 | 27.192 |
| Total debt | 187.571 | 198.618 | 258.497 | 264.518 | 272.578 | 288.163 | 265.991 | 260.098 | 252.888 | 223.115 | 218.866 | 214.406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2013 | — | — |
TC Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIHEDEN GRUPPEN A/S | Company | 100.0% | 100.0% | 2016 |
SØNDRE RINGVEJ 55 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Boll Johansen | Management | 0 companies |
| Thomas Cramer-Thygesen | Management | 0 companies |