| Revenue | DKK 1,3M | -6% |
| EBITDA | DKK 1,6M | +124% |
| Net profit | DKK 824K | +115% |
| Total assets | DKK 36,2M | +3% |
| Equity | DKK 17,6M | +5% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1.155 | 1.314 | 1.399 | 1.310 |
| Staff expenses | -0 | -1 | -1 | -40 |
| EBITDA | 1.398 | 359 | -6.581 | 1.595 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 1.398 | 359 | -6.581 | 1.595 |
| Net financials | -82 | -108 | -495 | -538 |
| Profit before tax | 1.316 | 252 | -7.076 | 1.057 |
| Tax | 293 | 57 | -1.556 | 233 |
| Net profit | 1.023 | 194 | -5.520 | 824 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 41.091 | 42.273 | 35.290 | 36.198 |
| Equity | 22.076 | 22.270 | 16.751 | 17.575 |
| Long-term debt | 13.050 | 13.165 | 13.173 | 12.730 |
| Short-term debt | 350 | 1.402 | 1.658 | 2.106 |
| Total debt | 13.400 | 14.567 | 14.832 | 14.836 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2021 | — | — |
FV Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROLCANI & CO. A/S | Company | 100.0% | 100.0% | 2024 |
O. Holding 2018 ApS | Company | 25.0% | 25.0% | 2024 |
Holdingselskabet Fredensgade 29 Aarhus ApS | Company | 100.0% | 100.0% | 2022 |
F. Holding 2018 ApS | Company | 25.0% | 25.0% | 2024 |
Nitho Holding ApS | Company | 25.0% | 25.0% | 2024 |
Cavesco Holding ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cato Vestergaard | Management | 0 companies |
| Frederikke Vestergaard | Management | 0 companies |
| Olivia Vestergaard | Board of Directors | 0 companies |
| Nicoline Vestergaard Bundgaard | Board of Directors | 0 companies |