| Revenue | DKK 2,6M | +139% |
| EBITDA | DKK 2,6M | +139% |
| Net profit | DKK 231K | +1017% |
| Total assets | DKK 39,8M | +10% |
| Equity | DKK 5,4M | +41% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | 354 | 531 | 513 | 692 | 908 | 1.245 | 1.150 | 1.403 | 2.009 | 1.079 | 2.573 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | 354 | 531 | 513 | 692 | 908 | 1.245 | 1.150 | 1.403 | 2.009 | 1.079 | 2.573 |
| Depreciation & amort. | -0 | -70 | -110 | -140 | -184 | -198 | -245 | -189 | -284 | -336 | -182 | -425 |
| EBIT | 80 | 285 | 421 | 373 | 508 | 710 | 1.001 | 961 | 1.119 | 1.672 | 897 | 2.149 |
| Net financials | -64 | 342 | -456 | -341 | -519 | -316 | -500 | -342 | 1.809 | -1.533 | -819 | -1.747 |
| Profit before tax | 16 | 626 | -34 | 32 | -11 | 394 | 501 | 618 | 2.928 | 139 | 78 | 402 |
| Tax | 4 | 37 | 9 | 30 | 30 | 122 | 164 | 187 | 741 | 105 | 57 | 171 |
| Net profit | 12 | 589 | -43 | 2 | -41 | 272 | 337 | 432 | 2.187 | 35 | 21 | 231 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.574 | 6.653 | 9.622 | 10.455 | 13.079 | 13.068 | 16.529 | 22.125 | 32.809 | 35.279 | 36.181 | 39.766 |
| Equity | 39 | 628 | 585 | 587 | 546 | 818 | 1.155 | 1.587 | 3.774 | 3.809 | 3.829 | 5.413 |
| Long-term debt | 4.596 | 4.454 | 6.390 | 6.217 | 11.678 | 11.757 | 14.122 | 16.269 | 16.569 | 25.814 | 25.564 | 27.550 |
| Short-term debt | 1.939 | 1.571 | 2.648 | 3.651 | 855 | 493 | 1.252 | 4.269 | 12.467 | 5.656 | 6.788 | 6.802 |
| Total debt | 6.535 | 6.025 | 9.037 | 9.868 | 12.532 | 12.250 | 15.374 | 20.538 | 29.035 | 31.470 | 32.352 | 34.352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2014 | — | — |
PE Management | Management | 2014 | — | — |
TH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N EJENDOM HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gustav Nicolai Sams Jelstrup | Management | 0 companies |
| Philip Erik Jelstrup | Management | 0 companies |
| Thomas Henrik Hasselbalch | Management | 0 companies |