| Revenue | DKK 1,9M | -6% |
| EBITDA | DKK 2,8M | -15% |
| Net profit | DKK 1,8M | -27% |
| Total assets | DKK 59,8M | +79% |
| Equity | DKK 22M | +9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.648 | 1.661 | 1.707 | 1.696 | 1.684 | 1.730 | 1.756 | 1.597 | 1.705 | 1.646 | 1.953 | 1.983 | 1.870 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -706 | -759 | -720 | -1.130 | -1.249 | -0 | -0 | -0 |
| EBITDA | 1.648 | 1.661 | 1.707 | 1.696 | 1.684 | 1.024 | 997 | 877 | 575 | 397 | 2.953 | 3.328 | 2.825 |
| Depreciation & amort. | -374 | 374 | -374 | -374 | -374 | -374 | -374 | -374 | -374 | -374 | -0 | -0 | -0 |
| EBIT | 1.274 | 1.287 | 1.333 | 1.322 | 1.311 | 651 | 624 | 504 | 201 | 23 | 2.953 | 3.328 | 2.825 |
| Net financials | -759 | -866 | -858 | -812 | -785 | -512 | -453 | -398 | -254 | -324 | -643 | -207 | -633 |
| Profit before tax | 515 | 421 | 476 | 511 | 525 | 139 | 171 | 106 | -53 | -300 | 2.310 | 3.120 | 2.295 |
| Tax | 128 | 105 | -161 | 123 | 119 | 31 | 39 | 23 | -12 | -66 | 508 | 689 | 509 |
| Net profit | 388 | 316 | 637 | 388 | 406 | 108 | 132 | 83 | -41 | -234 | 1.802 | 2.431 | 1.786 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.340 | 18.810 | 18.437 | 18.063 | 18.899 | 17.393 | 17.031 | 16.604 | 16.408 | 16.148 | 41.896 | 33.503 | 59.842 |
| Equity | 1.200 | 1.887 | 2.432 | 2.726 | 3.428 | 3.730 | 3.888 | 3.801 | 3.749 | 3.757 | 17.830 | 20.261 | 22.047 |
| Long-term debt | 11.676 | 20.852 | 9.168 | 7.850 | 8.639 | 8.172 | 7.696 | 7.223 | 6.760 | 6.301 | 12.788 | 2.119 | 16.346 |
| Short-term debt | 6.201 | 6.142 | 6.700 | 7.296 | 6.485 | 5.058 | 4.915 | 5.039 | 5.210 | 5.249 | 6.587 | 5.972 | 15.923 |
| Total debt | 17.878 | 16.568 | 15.869 | 15.146 | 15.124 | 13.231 | 12.612 | 12.262 | 11.970 | 11.551 | 19.375 | 8.091 | 32.269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2023 | — | — |
EC Management | Management | 2023 | — | — |
CM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCSE Real Estate ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Bøgfeldt | Management | 0 companies |
| Emilia Cornelia Marc Lassen | Management | 0 companies |
| Carsten Marc | Management | 0 companies |
| Mats Peter Nihlén | Board of Directors | 0 companies |
| Patrick Stenstrup Lepke | Board of Directors | 0 companies |
| Knud Martin Trolle | Board of Directors | 0 companies |
| Henrik Theilbjørn | Board of Directors | 0 companies |
| Niels Hermansen | Chairman | 0 companies |