| Revenue | DKK 5M | +31% |
| EBITDA | DKK 79,4M | +854% |
| Net profit | DKK 61,4M | +1086% |
| Total assets | DKK 227,4M | +52% |
| Equity | DKK 95M | +183% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -179 | 7.151 | 3.792 | 4.957 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -34 | -26 | -33 | -179 | 38.133 | 8.329 | 79.420 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -34 | -26 | -33 | -179 | 38.133 | 8.329 | 79.420 |
| Net financials | -8 | -34 | -61 | -144 | -13 | -1.285 | -1.688 | -966 |
| Profit before tax | -28 | -68 | -87 | -177 | -192 | 36.848 | 6.641 | 78.454 |
| Tax | -6 | -25 | -19 | -39 | -42 | 8.105 | 1.461 | 17.009 |
| Net profit | -23 | -42 | -68 | -138 | -150 | 28.744 | 5.180 | 61.445 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 13.475 | 11.817 | 12.334 | 31.932 | 65.957 | 145.221 | 149.861 | 227.442 |
| Equity | 27 | -15 | -83 | -221 | -370 | 28.373 | 33.553 | 94.998 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 90.684 | 91.555 | 0 |
| Short-term debt | 13.447 | 11.698 | 12.171 | 31.734 | 65.596 | 18.500 | 16.035 | 131.484 |
| Total debt | 13.447 | 11.698 | 12.171 | 31.734 | 65.596 | 109.185 | 107.590 | 131.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Unofficial title | Unofficial title | 2022 | — | — |
BB Management | Management | 2019 | — | — |
TK Management | Management | 2014 | — | — |
HN Management | Management | 2014 | — | — |
KH Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Formuepleje Ejendomme 3 A/S | Company | 100.0% | 100.0% | 2019 |
NORUP/KRISTENSEN A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thue Hagenau | Unofficial title | 0 companies |
| Bettina Bergholdt | Management | 0 companies |
| Thorkil Kristensen | Management | 0 companies |
| Henning Norup | Management | 0 companies |
| Kristian Hammerfelt Bischoff Voldsgaard | Management | 0 companies |