| Revenue | DKK 960K | +172% |
| EBITDA | DKK 960K | +163% |
| Net profit | DKK 840K | +155% |
| Total assets | DKK 5,2M | -30% |
| Equity | DKK 2,8M | -19% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.598 | 3.934 | 5.099 | 3.571 | 346 | 566 | 901 | 2.714 | 550 | 352 | 960 |
| Staff expenses | -701 | -1.588 | -1.901 | -1.747 | -1.222 | -342 | -120 | -123 | -55 | -0 | -0 |
| EBITDA | 1.897 | 2.346 | 3.197 | 1.824 | -877 | 224 | 781 | 2.592 | 495 | 365 | 960 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | 6 | -0 |
| EBIT | 1.897 | 2.346 | 3.197 | 1.824 | -877 | 224 | 781 | 2.592 | 488 | 359 | 960 |
| Net financials | -15 | 4 | -24 | -76 | -4 | 8 | -30 | 9 | 13 | 98 | 31 |
| Profit before tax | 1.882 | 2.349 | 3.174 | 1.748 | -881 | 232 | 751 | 2.600 | 502 | 457 | 991 |
| Tax | 432 | 517 | 717 | 391 | -209 | 51 | 165 | 544 | 110 | 127 | 151 |
| Net profit | 1.450 | 1.832 | 2.456 | 1.357 | -671 | 181 | 586 | 2.057 | 392 | 330 | 840 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.652 | 4.507 | 6.647 | 9.586 | 8.043 | 7.451 | 8.393 | 8.379 | 7.471 | 7.412 | 5.180 |
| Equity | 1.501 | 2.764 | 4.365 | 4.732 | 3.611 | 3.792 | 4.378 | 5.235 | 4.127 | 3.457 | 2.797 |
| Long-term debt | 0 | 514 | 344 | 1.359 | 996 | 887 | 841 | 759 | 89 | 106 | 75 |
| Short-term debt | 1.151 | 1.226 | 1.576 | 2.829 | 2.972 | 2.261 | 2.619 | 2.046 | 2.896 | 3.468 | 1.852 |
| Total debt | 1.151 | 1.740 | 1.920 | 4.189 | 3.968 | 3.148 | 3.460 | 2.805 | 2.985 | 3.574 | 1.927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2019 | — | — |
NI Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELITE ESTATE A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Bach Jensen | Management | 0 companies |
| Niclas Ingemann Larsen | Management | 0 companies |
| Kenneth Bach Holmegaard | Board of Directors | 0 companies |
| Maria Bach Holmegaard | Chairman | 0 companies |
| Ib Niels-Peder Larsen | Board of Directors | 0 companies |