| Revenue | DKK 114K | -34% |
| EBITDA | DKK 114K | -34% |
| Net profit | DKK 53K | -46% |
| Total assets | DKK 1,4M | +2% |
| Equity | DKK 1,2M | +5% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 167 | 161 | 172 | 114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 190 | 167 | 164 | 157 | 165 | 165 | 164 | 163 | 167 | 161 | 172 | 114 |
| Depreciation & amort. | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 |
| EBIT | 144 | 122 | 118 | 111 | 120 | 119 | 118 | 117 | 121 | 115 | 126 | 68 |
| Net financials | 0 | -0 | 0 | -1 | -2 | -2 | -3 | -3 | -6 | -4 | 0 | 0 |
| Profit before tax | 144 | 122 | 118 | 111 | 118 | 117 | 116 | 114 | 116 | 111 | 126 | 69 |
| Tax | 8 | 28 | 28 | 24 | 26 | 26 | 25 | 25 | 25 | 24 | 28 | 16 |
| Net profit | 136 | 93 | 91 | 86 | 92 | 91 | 90 | 89 | 90 | 87 | 98 | 53 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.804 | 1.937 | 2.013 | 1.864 | 1.867 | 1.862 | 1.843 | 1.633 | 1.651 | 1.481 | 1.371 | 1.394 |
| Equity | 1.559 | 1.652 | 1.593 | 1.580 | 1.572 | 1.563 | 1.553 | 1.342 | 1.333 | 1.219 | 1.117 | 1.171 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 81 | 216 | 78 | 88 | 89 | 79 | 81 | 119 | 72 | 74 | 54 |
| Total debt | 43 | 81 | 216 | 78 | 88 | 89 | 79 | 81 | 119 | 72 | 74 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Management | Management | 2014 | — | — |
KF Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magnus Frisch Ejendom og Kapital ApS | Company | 100.0% | 100.0% | 2019 |
MAGNUS FRISCH HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Hoffmann Frisch | Management | 0 companies |
| Kirsten Frisch | Management | 0 companies |