| Revenue | DKK 0 | — |
| EBITDA | DKK -7,8M | +12% |
| Net profit | DKK 72,3M | -47% |
| Total assets | DKK 979,4M | -6% |
| Equity | DKK 781,8M | -15% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.045 | 4.460 | 3.481 | 7.642 | 5.108 | 5.873 | 26.456 | 26.525 | 25.030 | 24.368 | 26.810 | 0 |
| Staff expenses | -0 | -2.007 | -3.267 | -4.335 | -7.023 | -6.829 | -8.020 | -18.574 | -20.455 | -17.313 | -18.717 | -17.474 | -16.393 |
| EBITDA | — | -3.217 | -7.298 | -4.100 | -9.705 | -7.109 | -9.134 | -8.005 | -7.481 | -8.079 | -11.007 | -8.906 | -7.808 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -3.217 | -7.298 | -4.100 | -9.705 | -7.109 | -9.134 | -8.005 | -7.481 | -8.079 | -11.007 | -8.906 | -7.808 |
| Net financials | 0 | 155.094 | 173.531 | 130.327 | 117.969 | 28.347 | 63.284 | 121.891 | 34.459 | 193.137 | 232.662 | 142.330 | 78.150 |
| Profit before tax | — | 151.877 | 166.233 | 126.227 | 108.264 | 21.238 | 54.150 | 113.886 | 26.978 | 185.058 | 221.655 | 133.424 | 70.342 |
| Tax | -0 | -838 | -106 | -778 | -2.572 | -3.194 | -3.857 | -4.795 | -1.844 | -2.282 | -3.357 | -3.745 | -1.912 |
| Net profit | — | 152.715 | 166.339 | 127.005 | 110.836 | 24.432 | 58.007 | 118.681 | 28.822 | 187.340 | 225.012 | 137.169 | 72.254 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 761.468 | 828.748 | 1.019.991 | 1.159.825 | 932.340 | 986.755 | 986.255 | 1.092.346 | 823.695 | 886.047 | 916.302 | 1.037.366 | 979.436 |
| Equity | 415.311 | 581.569 | 718.911 | 794.839 | 593.701 | 563.823 | 560.502 | 637.515 | 681.565 | 861.465 | 770.063 | 920.743 | 781.824 |
| Long-term debt | 328.066 | 162.599 | 147.020 | 130.250 | 183.000 | 166.000 | 149.000 | 132.874 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.091 | 84.580 | 154.060 | 234.736 | 155.639 | 256.932 | 276.753 | 321.957 | 142.130 | 24.582 | 146.239 | 116.623 | 197.612 |
| Total debt | 346.157 | 247.179 | 301.080 | 364.986 | 338.639 | 422.932 | 425.753 | 454.831 | 142.130 | 24.582 | 146.239 | 116.623 | 197.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
NC Deputy | Deputy | 2014 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AK Deputy | Deputy | 2014 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KA Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 66.7% | 66.7% | 2016 | |
H.F. Ejendomme ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bisgaard | Chief Executive Officer | 0 companies |
| Nils Christian Jensen | Deputy | 0 companies |
| Jes Bjerregaard | Chief Executive Officer | 0 companies |
| Jørgen Horntvedt | Chief Executive Officer | 0 companies |
| Astrid Koppernæs | Deputy | 0 companies |
| Niels Casper Andersen | Chief Executive Officer | 0 companies |
| Koppernæs AS | Founder | 0 companies |
| Karl Kenneth Vinther Iversen | Board of Directors | 0 companies |
| Kenneth Lande Klokk | Chairman | 0 companies |
| Jørgen Ulrik Riise | Board of Directors | 0 companies |
| Harald Røkenes | Chairman | 0 companies |
| Odd Joachim Gjørtz | Deputy Chairman | 0 companies |
| Hans Peter Koppernæs | Board of Directors | 0 companies |
| Niels Arne Hounisen | Board of Directors | 0 companies |
| Anker Ditlev Mejnertz | Board of Directors | 0 companies |
| Torben Svejgård | Board of Directors | 0 companies |
| Peter Kirk Larsen | Board of Directors | 0 companies |
| Leif Knak | Board of Directors | 0 companies |