| Revenue | DKK 1,8M | +2% |
| EBITDA | DKK -267K | +89% |
| Net profit | DKK -563K | +73% |
| Total assets | DKK 34,8M | -5% |
| Equity | DKK 18M | -3% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 77 | 928 | 1.485 | 1.618 | 1.664 | 1.715 | 1.791 | 1.833 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13.648 | 4.938 | 1.485 | 4.955 | 2.333 | 3.465 | -2.376 | -267 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 13.648 | 4.938 | 1.485 | 4.955 | 2.333 | 3.465 | -2.376 | -267 |
| Net financials | -319 | -484 | -292 | -281 | -942 | -176 | -283 | -448 |
| Profit before tax | 13.329 | 4.453 | 1.194 | 4.674 | 1.391 | 3.289 | -2.659 | -715 |
| Tax | 2.932 | 969 | 275 | 1.031 | 309 | 722 | -582 | -152 |
| Net profit | 10.396 | 3.484 | 919 | 3.642 | 1.082 | 2.566 | -2.077 | -563 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 31.140 | 35.140 | 34.998 | 38.492 | 39.478 | 40.935 | 36.744 | 34.788 |
| Equity | 10.446 | 13.931 | 14.850 | 18.142 | 18.784 | 20.601 | 18.524 | 17.961 |
| Long-term debt | 17.284 | 15.903 | 15.329 | 14.568 | 9.862 | 13.127 | 12.596 | 11.912 |
| Short-term debt | 478 | 1.450 | 952 | 1.180 | 6.083 | 2.074 | 1.407 | 1.160 |
| Total debt | 17.762 | 17.353 | 16.281 | 15.748 | 15.945 | 15.200 | 14.003 | 13.072 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2021 | — | — |
TS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLLES HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
Fremic A/S | Company | 20.0% | 20.0% | 2021 |
GRÆNGE HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
SKOLEBAKKEN VENTURE A/S | Company | 10.0% | 10.0% | 2021 |
MANNER HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
CBC Properties ApS | Company | 10.0% | 10.0% | 2017 |
Cirkel 5 Holding ApS | Company | 10.0% | 10.0% | 2021 |
ADO AF 26.02.2004 ApS | Company | 50.0% | 50.0% | 2017 |
SVARE INVEST ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Grænge | Management | 0 companies |
| Thomas Steen Bloch-Heby | Management | 0 companies |
| Michael Spangsberg | Board of Directors | 0 companies |
| Christian Ulrich Brandt Birger-Christensen | Board of Directors | 0 companies |