| Revenue | DKK 596K | -51% |
| EBITDA | DKK 960K | -52% |
| Net profit | DKK 585K | -56% |
| Total assets | DKK 13,8M | -2% |
| Equity | DKK 7M | +9% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -96 | 296 | 808 | 849 | 974 | 1.115 | 962 | 884 | 881 | 1.472 | 1.222 | 596 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 419 | 759 | 2.663 | 589 | 817 | 867 | 1.339 | 421 | 737 | 1.240 | 2.002 | 960 |
| Depreciation & amort. | -0 | -0 | -0 | 18 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 419 | 759 | 2.663 | 571 | 815 | 867 | 1.339 | 421 | 737 | 1.240 | 2.002 | 960 |
| Net financials | -148 | -249 | -389 | -361 | -387 | -441 | -336 | -354 | -294 | -256 | -212 | -210 |
| Profit before tax | 271 | 511 | 2.274 | 211 | 428 | 426 | 1.002 | 67 | 442 | 985 | 1.790 | 750 |
| Tax | 41 | 145 | 453 | 76 | 111 | 95 | 222 | 4 | 113 | 125 | 468 | 165 |
| Net profit | 230 | 366 | 1.821 | 135 | 317 | 331 | 781 | 63 | 329 | 860 | 1.322 | 585 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.779 | 12.451 | 16.852 | 17.525 | 16.391 | 16.905 | 17.255 | 15.467 | 16.416 | 15.641 | 14.106 | 13.838 |
| Equity | 310 | 676 | 2.497 | 2.432 | 2.748 | 3.080 | 3.860 | 3.923 | 4.252 | 5.113 | 6.434 | 7.019 |
| Long-term debt | 7.355 | 14.542 | 10.849 | 10.579 | 8.828 | 11.200 | 16.848 | 14.483 | 14.683 | 7.904 | 4.633 | 3.936 |
| Short-term debt | 1.751 | 3.178 | 2.904 | 3.923 | 4.196 | 2.048 | 2.037 | 2.086 | 2.241 | 2.242 | 2.438 | 2.186 |
| Total debt | 9.106 | 17.720 | 13.753 | 14.502 | 13.024 | 13.248 | 18.885 | 16.568 | 16.924 | 10.146 | 7.071 | 6.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
NT Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Edberg & Thorup Holding ApS | Company | 33.3% | 33.3% | 2025 |
CITY PROPERTY HOLDING A/S | Company | 33.3% | 33.3% | 2025 |
MORTEN SAMSON ApS | Company | 33.3% | 33.3% | 2025 |
NYKREDIT BANK A/S | Company | 0.0% | 100.0% | 2014 |
Samson Gruppen Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Samson | Management | 0 companies |
| Niels Thorup Madsen | Management | 0 companies |