| Revenue | DKK 5,3M | +6% |
| EBITDA | DKK 5,3M | -17% |
| Net profit | DKK -702K | -174% |
| Total assets | DKK 134,9M | -1% |
| Equity | DKK 20,2M | -3% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -421 | -498 | -259 | -729 | 2.001 | 4.950 | 5.250 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12.794 | -498 | -259 | -729 | 2.001 | 6.383 | 5.320 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12.794 | -498 | -259 | -729 | 2.001 | 6.383 | 5.320 |
| Net financials | -182 | -179 | -100 | -788 | -1.554 | -4.899 | -6.221 |
| Profit before tax | 12.612 | -677 | -359 | -1.516 | 448 | 1.484 | -901 |
| Tax | 2.643 | -215 | -18 | -315 | 96 | 530 | -198 |
| Net profit | 9.969 | -462 | -340 | -1.201 | 352 | 954 | -702 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 19.080 | 22.341 | 21.896 | 26.032 | 134.662 | 135.638 | 134.881 |
| Equity | 10.019 | 9.557 | 9.217 | 8.016 | 19.968 | 20.922 | 20.219 |
| Long-term debt | 0 | 0 | 0 | 486 | 104.650 | 79.245 | 80.729 |
| Short-term debt | 6.419 | 10.356 | 10.269 | 15.102 | 7.158 | 32.053 | 30.282 |
| Total debt | 6.419 | 10.356 | 10.269 | 15.588 | 111.807 | 111.298 | 111.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROST HOLDING EJENDOMME ApS | Company | 66.7% | 66.7% | 2025 |
HS II ApS | Company | 25.0% | 25.0% | 2025 |
REMIEN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
DANSK HALENTREPRISE HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frost | Management | 0 companies |
| Christian Claes Remien | Board of Directors | 0 companies |
| Lone Juul Bisgaard | Chairman | 0 companies |