| Revenue | DKK 85K | -102% |
| EBITDA | DKK -4,7M | +7% |
| Net profit | DKK 18,9M | -27% |
| Total assets | DKK 519M | +28% |
| Equity | DKK 282,3M | +55% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -156 | -162 | -144 | -164 | -513 | -1.041 | -748 | -342 | -2.880 | -3.103 | -2.076 | -2.443 | -5.048 | 85 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.194 | -797 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -156 | -162 | -144 | -164 | -1.707 | -1.838 | -748 | -342 | -2.880 | -3.103 | -2.076 | -2.443 | -5.048 | -4.718 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -156 | -162 | -144 | -164 | -1.707 | -1.838 | -748 | -342 | -2.880 | -3.103 | -2.076 | -2.443 | -5.048 | -4.718 |
| Net financials | 13.666 | 2.293 | -1.563 | 4.250 | 16.057 | 4.564 | 4.047 | 15.632 | -7.848 | 23.819 | -13.429 | 19.406 | 30.882 | 23.581 |
| Profit before tax | 13.509 | 2.131 | -1.706 | 4.086 | 14.351 | 2.726 | 3.299 | 15.289 | -10.728 | 20.716 | -15.505 | 16.962 | 25.834 | 18.863 |
| Tax | 3.377 | 522 | -401 | 899 | 3.196 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 10.132 | 1.609 | -1.305 | 3.187 | 11.154 | 2.726 | 3.299 | 15.289 | -10.728 | 20.716 | -15.505 | 16.962 | 25.834 | 18.863 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.567 | 26.696 | 29.775 | 154.196 | 149.555 | 309.438 | 454.252 | 515.022 | 391.131 | 334.187 | 342.701 | 307.878 | 405.385 | 518.957 |
| Equity | 16.132 | 10.741 | 9.436 | 12.623 | 31.072 | 63.500 | 172.746 | 183.859 | 153.793 | 156.567 | 142.125 | 156.721 | 182.138 | 282.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.435 | 15.955 | 20.339 | 141.573 | 118.483 | 245.938 | 281.505 | 331.163 | 237.338 | 177.620 | 200.576 | 151.156 | 223.247 | 236.680 |
| Total debt | 5.435 | 15.955 | 20.339 | 141.573 | 118.483 | 245.938 | 281.505 | 331.163 | 237.338 | 177.620 | 200.576 | 151.156 | 223.247 | 236.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2017 | — | — |
KS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Good by Intent Ventures ApS | Company | 10.0% | 10.0% | 2025 |
CONTINENTAL EJENDOMME A/S | Company | 10.0% | 10.0% | 2012 |
CATPEN A/S | Company | 5.0% | 5.0% | 2019 |
JNG HOLDING 2012 ApS | Company | 5.0% | 5.0% | 2019 |
BRØNDUM EJENDOMME HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
RYGÅRD CONSULTING ApS | Company | 5.0% | 5.0% | 2018 |
KONGEEGEN INVEST A/S | Company | 10.0% | 10.0% | 2018 |
Ascot FR. JO. ON. ApS | Company | 5.0% | 5.0% | 2019 |
GEVANI ApS | Company | 5.0% | 5.0% | 2018 |
DeTre Holding 2017 ApS | Company | 5.0% | 5.0% | 2023 |
Sportgoods P/S | Company | 5.0% | 5.0% | 2018 |
NK INVEST ApS | Company | 5.0% | 5.0% | 2018 |
ESCOT ApS | Company | 20.0% | 20.0% | 2023 |
BOLIGINVEST A/S | Company | 5.0% | 5.0% | 2019 |
REFIMA CAPITAL PARTNERS A/S | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Wenck von Wenckheim | Management | 0 companies |
| Kirsten Stilhoff Rørsgaard | Management | 0 companies |
| Poul Rørsgaard | Chairman | 0 companies |
| Søren Eriksen | Board of Directors | 0 companies |
| Thomas Hjort Winther | Chairman | 0 companies |
| Marise Rørsgaard | Board of Directors | 0 companies |
| Pia Mariann Glavind | Board of Directors | 0 companies |