| Revenue | DKK 8M | +11% |
| EBITDA | DKK 7,5M | +4% |
| Net profit | DKK 1,6M | +56% |
| Total assets | DKK 42,8M | -5% |
| Equity | DKK 8,5M | +21% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -415 | 4.772 | 5.753 | 5.876 | 5.206 | 5.989 | 7.182 | 7.990 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -491 |
| EBITDA | -415 | 4.772 | 5.753 | 5.876 | 5.206 | 5.989 | 7.182 | 7.499 |
| Depreciation & amort. | -0 | -1.145 | -1.399 | -2.823 | -2.988 | -3.018 | -3.035 | -3.038 |
| EBIT | -415 | 3.628 | 4.354 | 3.053 | 2.218 | 2.971 | 4.147 | 4.461 |
| Net financials | -381 | -2.682 | -2.723 | -2.706 | -2.236 | -2.462 | -2.803 | -2.370 |
| Profit before tax | -796 | 946 | 1.631 | 347 | -18 | 508 | 1.344 | 2.091 |
| Tax | -177 | 208 | 359 | 82 | 1 | 107 | 297 | 462 |
| Net profit | -619 | 738 | 1.272 | 265 | -19 | 401 | 1.047 | 1.629 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 45.857 | 57.629 | 55.094 | 52.413 | 49.772 | 47.260 | 45.128 | 42.757 |
| Equity | 1.931 | 2.669 | 5.299 | 5.564 | 5.545 | 5.946 | 6.992 | 8.465 |
| Long-term debt | 28.221 | 45.053 | 39.612 | 34.943 | 33.617 | 25.842 | 21.046 | 17.238 |
| Short-term debt | 15.705 | 9.876 | 9.793 | 11.433 | 10.137 | 14.892 | 16.145 | 15.623 |
| Total debt | 43.926 | 54.929 | 49.405 | 46.376 | 43.753 | 40.734 | 37.190 | 32.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2017 | — | — |
MD Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPH Village Holding ApS | Company | 90.0% | 90.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Noltenius Busck | Management | 0 companies |
| Michael Deichmann Plesner | Management | 0 companies |
| Klaus Kastbjerg | Chairman | 0 companies |
| Claus Høxbro | Board of Directors | 0 companies |