| Revenue | DKK 2M | +49% |
| EBITDA | DKK 2M | +49% |
| Net profit | DKK 1,3M | +68% |
| Total assets | DKK 21,9M | +3% |
| Equity | DKK 11,4M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 810 | 1.117 | 1.499 | 1.362 | -993 | -1.128 | 1.100 | 1.158 | 1.320 | 1.345 | 1.292 | 1.259 | 1.333 | 1.984 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 810 | 1.211 | 3.045 | 1.250 | 1.340 | 1.253 | 3.200 | 2.189 | 1.920 | 1.545 | 1.992 | 2.159 | 1.333 | 1.984 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 810 | 1.211 | 3.045 | 1.250 | 1.340 | 1.253 | 3.200 | 2.189 | 1.920 | 1.545 | 1.992 | 2.159 | 1.333 | 1.984 |
| Net financials | -354 | -482 | -515 | 780 | -184 | -232 | -309 | -335 | -298 | -269 | -250 | -224 | -327 | -296 |
| Profit before tax | 456 | 729 | 2.530 | 2.030 | 1.156 | 1.021 | 2.891 | 1.854 | 1.622 | 1.276 | 1.742 | 1.934 | 1.007 | 1.687 |
| Tax | 134 | 188 | 332 | 482 | 258 | 192 | 668 | 408 | 357 | 281 | 383 | 426 | 222 | 372 |
| Net profit | 322 | 541 | 2.198 | 1.548 | 898 | 830 | 2.223 | 1.446 | 1.265 | 995 | 1.359 | 1.508 | 785 | 1.316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.823 | 16.023 | 19.263 | 22.189 | 15.608 | 15.165 | 17.262 | 19.026 | 19.805 | 19.797 | 20.484 | 21.301 | 21.210 | 21.852 |
| Equity | 1.786 | 2.327 | 4.525 | 3.973 | 3.549 | 4.378 | 3.006 | 4.452 | 5.717 | 6.750 | 8.109 | 9.617 | 10.402 | 11.358 |
| Long-term debt | 6.938 | 9.908 | 9.551 | 9.170 | 6.387 | 6.059 | 5.668 | 8.420 | 8.027 | 7.627 | 7.221 | 6.808 | 6.388 | 5.962 |
| Short-term debt | 2.095 | 1.667 | 3.052 | 6.929 | 3.482 | 2.543 | 5.905 | 3.219 | 2.989 | 2.299 | 1.876 | 1.395 | 934 | 910 |
| Total debt | 9.033 | 11.574 | 12.602 | 16.099 | 9.869 | 8.602 | 11.573 | 11.639 | 11.016 | 9.927 | 9.097 | 8.203 | 7.322 | 6.872 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2015 | — | — |
MK Audit | Audit | 1976 | — | — |
FC Management | Management | 2011 | — | — |
FB Management | Management | 2011 | — | — |
ML Management | Management | 2011 | — | — |
SA Management | Management | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK TJERRILD LARSEN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 50.0% | 50.0% | 2017 | |
Borups Bolighus Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Tjerrild Larsen | Management | 0 companies |
| Max Klarskov Vilby | Audit | 0 companies |
| Frantz Carsten Carstensen Dolberg | Management | 0 companies |
| Finn Birkjær Nielsen | Management | 0 companies |
| Morten Lykke | Management | 0 companies |
| Svend Aage Harden | Management | 0 companies |