| Revenue | DKK 2,1M | +13% |
| EBITDA | DKK 2,5M | -2% |
| Net profit | DKK 1M | -2% |
| Total assets | DKK 50,8M | +1% |
| Equity | DKK 15,3M | +125% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 313 | 500 | 560 | 311 | 338 | 596 | 1.425 | 1.139 | 1.436 | 1.239 | 1.221 | 1.891 | 1.825 | 2.063 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.124 | 3.479 | 911 | -2.356 | 5.546 | 4.261 | 2.213 | -3.107 | 1.223 | 565 | 4.035 | -3.881 | 2.520 | 2.457 |
| Depreciation & amort. | -0 | 1.520 | 200 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.124 | 1.959 | 711 | -2.356 | 5.546 | 4.261 | 2.213 | -3.107 | 1.223 | 565 | 4.035 | -3.881 | 2.520 | 2.457 |
| Net financials | -115 | -139 | -118 | -370 | -598 | -724 | -674 | -605 | -1.001 | -343 | -503 | -792 | -1.167 | -1.128 |
| Profit before tax | 2.009 | 1.820 | 593 | -2.726 | 4.948 | 3.537 | 1.539 | -3.712 | 222 | 222 | 3.532 | -4.673 | 1.353 | 1.329 |
| Tax | 502 | 455 | 19 | -602 | 1.089 | 778 | 347 | -815 | 49 | 49 | 777 | -1.028 | 298 | 293 |
| Net profit | 1.507 | 1.365 | 574 | -2.124 | 3.859 | 2.759 | 1.192 | -2.897 | 173 | 173 | 2.755 | -3.645 | 1.055 | 1.036 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.183 | 12.761 | 13.233 | 22.676 | 30.738 | 48.775 | 42.174 | 38.570 | 38.567 | 38.043 | 54.438 | 49.003 | 50.174 | 50.780 |
| Equity | 80 | 2.952 | 3.526 | 1.402 | 5.261 | 8.020 | 9.213 | 6.316 | 6.489 | 6.662 | 9.417 | 5.771 | 6.826 | 15.326 |
| Long-term debt | 8.407 | 8.538 | 8.545 | 8.553 | 8.563 | 27.723 | 27.466 | 26.538 | 25.952 | 24.961 | 23.317 | 29.624 | 28.565 | 27.498 |
| Short-term debt | 609 | 305 | 222 | 12.344 | 15.444 | 10.735 | 2.846 | 3.877 | 4.239 | 4.632 | 19.164 | 12.240 | 13.174 | 6.163 |
| Total debt | 9.017 | 8.843 | 8.767 | 20.897 | 24.007 | 38.458 | 30.312 | 30.415 | 30.191 | 29.593 | 42.481 | 41.864 | 41.739 | 33.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2011 | — | — |
RT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJENDOMSSELSKABET AF 18. JUNI 1992 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Brøndum | Management | 0 companies |
| Rune Taul Bjerre | Management | 0 companies |
| Jon Dyhre Hansen | Chairman | 0 companies |
| Asger Brøndum | Board of Directors | 0 companies |
| Peter Jørgen Rønnow | Chairman | 0 companies |
| Mette Brøndum | Board of Directors | 0 companies |