| Revenue | DKK 2,8M | +12% |
| EBITDA | DKK 3,7M | +225% |
| Net profit | DKK 2M | +160% |
| Total assets | DKK 84,6M | +0% |
| Equity | DKK 23,1M | +6% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 972 | 2.393 | 2.664 | 2.810 | 2.820 | 2.724 | 2.486 | 2.795 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 11.511 | 957 | 4.887 | 6.010 | 13.020 | 5.024 | -2.953 | 3.695 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | 11.511 | 957 | 4.887 | 6.010 | 13.020 | 5.024 | -2.953 | 3.695 |
| Net financials | 0 | -592 | -578 | -630 | -620 | -493 | -532 | -1.078 | -1.220 |
| Profit before tax | -10 | 10.920 | 379 | 4.257 | 5.390 | 12.527 | 4.492 | -4.031 | 2.475 |
| Tax | -2 | 2.402 | 85 | 937 | 1.186 | 2.756 | 988 | -764 | 517 |
| Net profit | -8 | 8.517 | 294 | 3.320 | 4.204 | 9.771 | 3.504 | -3.268 | 1.958 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.723 | 72.485 | 70.756 | 74.426 | 79.338 | 87.064 | 94.001 | 84.498 | 84.555 |
| Equity | 42 | 8.818 | 8.675 | 10.941 | 14.950 | 25.479 | 32.028 | 21.735 | 23.078 |
| Long-term debt | 0 | 57.095 | 56.092 | 50.822 | 50.650 | 49.228 | 48.203 | 48.012 | 47.749 |
| Short-term debt | 42.681 | 4.099 | 3.555 | 9.590 | 9.533 | 5.573 | 6.476 | 8.650 | 7.431 |
| Total debt | 42.681 | 61.194 | 59.647 | 60.412 | 60.183 | 54.801 | 54.679 | 56.662 | 55.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RG Management | Management | 2015 | — | — |
AG Management | Management | 2017 | — | — |
JF Management | Management | 2017 | — | — |
TE Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORE Vanløse Holding ApS | Company | 100.0% | 100.0% | 2025 |
Tranekilde K1 ApS | Company | 25.0% | 25.0% | 2017 |
TROELSEN & NIELSEN ApS | Company | 0.0% | 100.0% | 2015 |
Tranekilde K2 ApS | Company | 66.7% | 66.7% | 2017 |
JFC ApS | Company | 66.7% | 66.7% | 2017 |
AGC ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Gade Madsen | Management | 0 companies |
| Anders Gautier Christensen | Management | 0 companies |
| Jacob Frederik Christensen | Management | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Camilla Julia Bak Zinck | Chairman | 0 companies |
| Anders Nielsen | Board of Directors | 0 companies |
| Karsten Pagh Wüst | Board of Directors | 0 companies |
| Anders Opstrup Madsbøll | Board of Directors | 0 companies |
| Emil Øigaard | Board of Directors | 0 companies |
| Finn Madsen | Board of Directors | 0 companies |
| Lasse Zinck | Board of Directors | 0 companies |
| Jeppe Prehn Lassen | Board of Directors | 0 companies |