| Revenue | DKK 7,6M | +1% |
| EBITDA | DKK 5,7M | +1% |
| Net profit | DKK 4,6M | +0% |
| Total assets | DKK 10,8M | +0% |
| Equity | DKK 8,5M | +23% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 861 | 1.775 | 2.305 | 1.954 | 2.642 | 3.007 | 3.703 | 4.100 | 4.198 | 4.347 | 4.339 | 5.285 | 7.481 | 7.576 |
| Staff expenses | -424 | -932 | -1.026 | -1.718 | -1.892 | -2.375 | -2.706 | -2.286 | -2.566 | -2.175 | -1.484 | -1.279 | -1.801 | -1.852 |
| EBITDA | 437 | 843 | 1.278 | 236 | 750 | 632 | 997 | 1.814 | 1.632 | 2.172 | 2.855 | 4.006 | 5.680 | 5.724 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 437 | 843 | 1.278 | 236 | 750 | 632 | 997 | 1.814 | 1.632 | 2.172 | 2.855 | 4.006 | 5.680 | 5.724 |
| Net financials | -7 | -26 | 51 | 54 | 93 | 123 | 41 | -9 | -4 | -46 | -27 | -20 | 244 | 192 |
| Profit before tax | 430 | 817 | 1.329 | 290 | 843 | 756 | 1.038 | 1.805 | 1.629 | 2.126 | 2.829 | 3.986 | 5.924 | 5.916 |
| Tax | 113 | 220 | 345 | 71 | 190 | 175 | 235 | 408 | 375 | 459 | 625 | 877 | 1.303 | 1.303 |
| Net profit | 318 | 598 | 984 | 218 | 652 | 581 | 802 | 1.397 | 1.253 | 1.667 | 2.204 | 3.109 | 4.621 | 4.612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.962 | 2.018 | 2.962 | 3.340 | 4.733 | 4.657 | 5.479 | 7.170 | 6.260 | 6.454 | 8.314 | 10.984 | 10.791 | 10.760 |
| Equity | 398 | 995 | 1.979 | 2.198 | 2.850 | 3.430 | 4.232 | 5.629 | 3.383 | 5.049 | 6.183 | 9.293 | 6.913 | 8.526 |
| Long-term debt | 113 | 195 | 345 | 71 | 192 | 175 | 235 | 408 | 375 | 468 | 625 | 877 | 1.303 | 1.303 |
| Short-term debt | 2.451 | 828 | 638 | 1.070 | 1.691 | 1.052 | 1.011 | 1.133 | 2.502 | 936 | 1.506 | 815 | 2.574 | 931 |
| Total debt | 2.564 | 1.023 | 983 | 1.142 | 1.883 | 1.227 | 1.246 | 1.541 | 2.877 | 1.404 | 2.131 | 1.692 | 3.877 | 2.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2012 | — | — |
PA Management | Management | 2011 | — | — |
MC Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ESTATEPARTNER A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sonne | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Morten Coster Oddershede | Management | 0 companies |
| Morten Steen Schrøder | Chairman | 0 companies |
| Marie Elisabet Coster Oddershede | Board of Directors | 0 companies |
| Thomas Ryhl | Chairman | 0 companies |