| Revenue | DKK 883K | +11% |
| EBITDA | DKK 1,2M | -20% |
| Net profit | DKK 555K | -30% |
| Total assets | DKK 13,2M | +3% |
| Equity | DKK 2,4M | +30% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 336 | 207 | 345 | 409 | -45 | -118 | -1 | 460 | 797 | 883 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 396 | 336 | 207 | 345 | 409 | -45 | -118 | -1 | 460 | 1.482 | 1.183 |
| Depreciation & amort. | -53 | -59 | -62 | -63 | -63 | -64 | -65 | -0 | -0 | -0 | -0 |
| EBIT | 343 | 277 | 144 | 281 | 346 | -109 | -182 | -1 | 460 | 1.482 | 1.183 |
| Net financials | -82 | -75 | -71 | -65 | -73 | -66 | -65 | -134 | -358 | -467 | -470 |
| Profit before tax | 262 | 202 | 73 | 216 | 273 | -175 | -248 | -136 | 40 | 1.015 | 712 |
| Tax | 64 | 46 | 16 | 48 | 60 | -38 | -54 | -30 | 14 | 224 | 157 |
| Net profit | 198 | 155 | 57 | 169 | 213 | -137 | -193 | -106 | 10 | 791 | 555 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.184 | 3.137 | 3.316 | 3.390 | 3.437 | 3.245 | 3.020 | 10.907 | 12.057 | 12.800 | 13.243 |
| Equity | 898 | 1.053 | 1.110 | 1.279 | 1.366 | 1.230 | 1.037 | 1.033 | 1.043 | 1.834 | 2.389 |
| Long-term debt | 1.757 | 1.651 | 1.538 | 1.422 | 1.316 | 1.199 | 1.057 | 0 | 7.197 | 6.753 | 6.299 |
| Short-term debt | 514 | 407 | 605 | 613 | 667 | 701 | 799 | 8.921 | 2.835 | 3.006 | 3.192 |
| Total debt | 2.272 | 2.057 | 2.144 | 2.036 | 1.983 | 1.900 | 1.856 | 8.921 | 10.031 | 9.759 | 9.490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2014 | — | — |
LM Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SToR ejendomme ApS | Company | 33.3% | 33.3% | 2021 |
MORS LARSEN A/S | Company | 33.3% | 33.3% | 2021 |
FOAPS Ejendomme ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Walde | Management | 0 companies |
| Lars-Erik Mors Larsen | Management | 0 companies |