| Revenue | DKK 2,4M | -1% |
| EBITDA | DKK 2,2M | +162% |
| Net profit | DKK 1,1M | +131% |
| Total assets | DKK 53,6M | +0% |
| Equity | DKK 22,6M | +5% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.980 | 2.337 | 2.798 | 2.083 | 1.947 | 2.073 | 2.290 | 2.365 | 2.353 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -52 | -67 |
| EBITDA | 1.585 | 2.186 | 2.798 | -1.571 | 3.759 | 7.653 | 2.580 | -3.546 | 2.210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.585 | 2.186 | 2.798 | -1.571 | 3.759 | 7.653 | 2.580 | -3.546 | 2.210 |
| Net financials | 365 | -170 | -634 | -596 | -874 | -265 | -303 | -806 | -851 |
| Profit before tax | 1.949 | 2.016 | 2.164 | -2.168 | 2.885 | 7.388 | 2.277 | -4.353 | 1.359 |
| Tax | 430 | 457 | 372 | -373 | 635 | 1.623 | 501 | -957 | 299 |
| Net profit | 1.520 | 1.559 | 1.792 | -1.795 | 2.250 | 5.764 | 1.776 | -3.396 | 1.059 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.538 | 53.721 | 53.618 | 50.671 | 52.188 | 58.371 | 59.473 | 53.811 | 53.612 |
| Equity | 53.870 | 18.133 | 19.925 | 18.131 | 20.381 | 26.145 | 25.922 | 21.526 | 22.585 |
| Long-term debt | 33.371 | 32.497 | 31.201 | 29.875 | 28.794 | 27.670 | 26.421 | 25.425 | 24.560 |
| Short-term debt | 2.385 | 3.090 | 2.234 | 2.665 | 2.854 | 3.072 | 5.478 | 6.399 | 5.923 |
| Total debt | 35.755 | 35.587 | 33.435 | 32.540 | 31.648 | 30.742 | 31.898 | 31.824 | 30.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2015 | — | — |
CV Management | Management | 2020 | — | — |
MB Management | Management | 2015 | — | — |
FV Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROLCANI & CO. A/S | Company | 100.0% | 100.0% | 2020 |
CV Holding 2018 ApS | Company | 25.0% | 25.0% | 2020 |
ANPARTSSELSKABET AF 10. JUNI 1997 | Company | 100.0% | 100.0% | 2016 |
O. Holding 2018 ApS | Company | 25.0% | 25.0% | 2020 |
F. Holding 2018 ApS | Company | 25.0% | 25.0% | 2020 |
Nitho Holding ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Vestergaard | Management | 0 companies |
| Cato Vestergaard | Management | 0 companies |
| Martin Busk | Management | 0 companies |
| Frederikke Vestergaard | Management | 0 companies |
| Olivia Vestergaard | Board of Directors | 0 companies |
| Peter Bohnsen | Chairman | 0 companies |
| Philip Torkild Foss | Board of Directors | 0 companies |
| Jette Vestergaard | Chairman | 0 companies |
| Kaj Atzen | Deputy Chairman | 0 companies |
| Nicoline Vestergaard Bundgaard | Board of Directors | 0 companies |