| Revenue | DKK 8M | +4% |
| EBITDA | DKK 9,8M | +4% |
| Net profit | DKK 3,6M | +11% |
| Total assets | DKK 222,2M | +8% |
| Equity | DKK 88,1M | +18% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | 656 | 3.030 | 4.681 | 6.053 | 6.023 | 6.571 | 6.618 | 7.682 | 8.012 |
| Staff expenses | -0 | -0 | -0 | -0 | -298 | -406 | -379 | -475 | -456 | -976 |
| EBITDA | -43 | 8.997 | 4.465 | 9.117 | 27.431 | 7.281 | 11.912 | 11.364 | 9.473 | 9.843 |
| Depreciation & amort. | -0 | -0 | -1 | -6 | -6 | -6 | -6 | -6 | -0 | -25 |
| EBIT | -43 | 8.997 | 4.464 | 9.110 | 27.424 | 7.275 | 11.906 | 11.358 | 9.473 | 9.817 |
| Net financials | 0 | -233 | -1.261 | -2.161 | -1.546 | -1.806 | 5.199 | -3.402 | -5.229 | -5.187 |
| Profit before tax | -43 | 8.764 | 3.203 | 6.950 | 25.878 | 5.468 | 17.105 | 7.956 | 4.244 | 4.630 |
| Tax | -10 | 1.928 | 705 | 1.530 | 5.696 | 1.203 | 3.763 | 1.751 | 981 | 993 |
| Net profit | -34 | 6.836 | 2.498 | 5.419 | 20.182 | 4.265 | 13.342 | 6.206 | 3.263 | 3.637 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.749 | 66.039 | 121.187 | 128.868 | 149.885 | 163.335 | 164.761 | 171.935 | 205.659 | 222.221 |
| Equity | 9.966 | 16.802 | 19.301 | 24.720 | 44.902 | 46.667 | 60.009 | 66.215 | 74.478 | 88.115 |
| Long-term debt | 16.518 | 46.210 | 97.480 | 93.751 | 93.329 | 93.966 | 90.062 | 89.952 | 116.938 | 118.820 |
| Short-term debt | 2.265 | 1.108 | 1.909 | 6.424 | 2.759 | 13.458 | 4.042 | 3.992 | 1.951 | 2.495 |
| Total debt | 18.783 | 47.318 | 99.389 | 100.176 | 96.088 | 107.424 | 94.104 | 93.944 | 118.889 | 121.315 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2015 | — | — |
FH Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLY EJENDOMME, Holding ApS | Company | 50.0% | 50.0% | 2016 |
M2JP INVEST,GLUMSØ ApS | Company | 33.3% | 33.3% | 2016 |
JANNICK JØRGENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tomas Brenøe Andreassen | Management | 0 companies |
| Frederik Hansen | Management | 0 companies |
| John Reimer Larsen | Chairman | 0 companies |
| Per Frede Nielsen | Board of Directors | 0 companies |
| Jannick Dambæk Jørgensen | Board of Directors | 0 companies |