| Revenue | DKK 987K | -55% |
| EBITDA | DKK 8,5M | +46% |
| Net profit | DKK 4,8M | +119% |
| Total assets | DKK 35,7M | +2% |
| Equity | DKK 14,9M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 478 | -584 | -728 | 2.690 | 816 | 881 | 763 | 737 | 1.758 | 880 | 1.656 | 2.218 | 987 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.945 | -598 | -0 |
| EBITDA | 290 | -287 | -440 | 463 | 408 | 458 | 371 | 229 | 1.256 | 345 | -288 | 5.842 | 8.515 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.098 | -984 | -786 |
| EBIT | 290 | -287 | -440 | 463 | 408 | 458 | 371 | 229 | 1.256 | 345 | -1.386 | 4.858 | 7.729 |
| Net financials | -484 | -384 | -384 | -379 | -365 | -348 | -355 | -306 | -414 | 2.728 | -2.046 | -2.030 | -1.454 |
| Profit before tax | 1.458 | 97 | -56 | 84 | 43 | 110 | 16 | -77 | 842 | 3.072 | -3.432 | 2.828 | 6.276 |
| Tax | 57 | 33 | -24 | 15 | 5 | -20 | 25 | -32 | 181 | 814 | 39 | 627 | 1.460 |
| Net profit | 1.402 | 64 | -31 | 68 | 37 | 130 | -9 | -45 | 661 | 2.258 | -3.471 | 2.201 | 4.816 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.613 | 13.497 | 13.756 | 13.597 | 13.569 | 13.652 | 13.563 | 13.661 | 14.078 | 28.156 | 33.637 | 35.105 | 35.673 |
| Equity | 1.301 | 1.237 | 1.268 | 1.336 | 1.374 | 1.504 | 1.494 | 1.450 | 2.111 | 8.369 | 11.596 | 16.796 | 14.915 |
| Long-term debt | 11.827 | 11.828 | 11.828 | 11.688 | 11.548 | 11.548 | 11.578 | 11.578 | 10.979 | 16.781 | 16.617 | 14.591 | 15.407 |
| Short-term debt | 429 | 409 | 612 | 509 | 579 | 553 | 418 | 592 | 810 | 2.239 | 4.620 | 2.285 | 2.458 |
| Total debt | 12.256 | 12.237 | 12.440 | 12.197 | 12.127 | 12.101 | 11.996 | 12.170 | 11.789 | 19.020 | 21.237 | 16.876 | 17.865 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Founder | Founder | 2010 | — | — |
CH Founder | Founder | 2010 | — | — |
LE Management | Management | 2024 | — | — |
SA Founder | Founder | 2010 | — | — |
JK Management | Management | 2025 | — | — |
HE Management | Management | 2024 | — | — |
RF Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.K. EJENDOMME ApS | Company | 100.0% | 100.0% | 2021 |
Richard Frances Golf ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Nøhr Andersen | Founder | 0 companies |
| Claire Helene Frances | Founder | 0 companies |
| Lukas Egefeld Lord Schimming | Management | 0 companies |
| Steen Andersen | Founder | 0 companies |
| Jane Katrina Lord | Management | 0 companies |
| Henrik Egefeld Schimming | Management | 0 companies |
| Richard Frances | Founder | 0 companies |
| Jørn Sørensen | Chairman | 0 companies |
| Jens Kurt Christian Pedersen | Chairman | 0 companies |