| Revenue | DKK 1,8M | +323% |
| EBITDA | DKK -503K | +59% |
| Net profit | DKK -2,2M | -108% |
| Total assets | DKK 9,6M | -11% |
| Equity | DKK 269K | -89% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -652 | 910 | 465 | 1.087 | 774 | 856 | 1.430 | 1.832 | 1.591 | 4.343 | 2.211 | 418 | 1.771 |
| Staff expenses | -97 | -64 | -0 | -756 | -1.067 | -1.397 | -1.824 | -1.950 | -2.000 | -2.109 | -1.942 | -1.650 | -2.275 |
| EBITDA | -457 | 1.548 | 376 | 986 | -292 | -541 | 1.006 | 595 | -170 | 2.234 | 268 | -1.232 | -503 |
| Depreciation & amort. | 348 | 351 | -0 | 328 | -10 | -75 | -79 | -85 | -109 | -128 | -123 | -129 | -121 |
| EBIT | -804 | 1.197 | 376 | 658 | -303 | -616 | 927 | 510 | -278 | 2.105 | 145 | -1.360 | -624 |
| Net financials | -222 | -288 | -195 | -179 | -99 | -1 | 106 | -2.891 | 497 | -447 | -11 | -2 | -1.766 |
| Profit before tax | -1.027 | 909 | 181 | 480 | -81 | -346 | 1.033 | -2.381 | 219 | 1.658 | 135 | -1.362 | -2.390 |
| Tax | 492 | 226 | 68 | 105 | 161 | 136 | 228 | -58 | -74 | 367 | 36 | -297 | -172 |
| Net profit | -1.519 | 684 | 113 | 374 | -241 | -481 | 805 | -2.323 | 293 | 1.291 | 98 | -1.065 | -2.218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.066 | 13.115 | 13.401 | 14.443 | 18.403 | 18.303 | 17.800 | 14.967 | 9.026 | 8.206 | 11.353 | 10.794 | 9.614 |
| Equity | -759 | -75 | 37 | 411 | 170 | -311 | 193 | -2.130 | -1.837 | -547 | -448 | 2.487 | 269 |
| Long-term debt | 11.439 | 11.941 | 12.286 | 13.160 | 14.524 | 14.059 | 12.958 | 10.795 | 5.105 | 4.762 | 10.324 | 7.657 | 8.525 |
| Short-term debt | 2.386 | 1.249 | 1.077 | 871 | 3.709 | 4.555 | 4.648 | 6.302 | 5.759 | 3.955 | 1.436 | 650 | 820 |
| Total debt | 13.825 | 13.190 | 13.363 | 14.031 | 18.233 | 18.614 | 17.607 | 17.097 | 10.864 | 8.718 | 11.760 | 8.307 | 9.345 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2010 | — | — |
JF Management | Management | 2017 | — | — |
SI | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
Holdingselskabet DH ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frithiof Bager | Management | 0 companies |
| Jes Fogh Hansen | Management | 0 companies |
| Swiss Immobilien und Holtz AG | Founder | 0 companies |