| Revenue | DKK 18,8M | +15% |
| EBITDA | DKK 3,3M | +151% |
| Net profit | DKK 2M | +389% |
| Total assets | DKK 15,6M | +58% |
| Equity | DKK 4,3M | -3% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.072 | -10.442 | 12.634 | 14.116 | 15.041 | 15.738 | 15.863 | 17.144 | 17.674 | 15.639 | 15.913 | 16.768 | 16.299 | 18.785 |
| Staff expenses | -8.070 | -9.302 | -11.262 | -12.737 | -13.511 | -13.578 | -13.479 | -15.023 | -15.222 | -15.218 | -13.997 | -14.581 | -14.985 | -15.486 |
| EBITDA | 1.002 | -794 | 1.372 | 1.379 | 1.530 | 2.161 | 2.385 | 2.121 | 2.453 | 421 | 1.891 | 2.187 | 1.314 | 3.299 |
| Depreciation & amort. | 156 | -173 | -200 | -260 | -331 | -333 | -322 | -359 | -422 | -514 | -566 | -651 | -600 | -508 |
| EBIT | 845 | -967 | 1.172 | 1.119 | 1.199 | 1.828 | 2.063 | 1.762 | 2.030 | -93 | 1.326 | 1.536 | 714 | 2.791 |
| Net financials | -205 | -202 | -142 | -178 | -163 | -156 | -126 | -153 | -195 | -217 | -183 | -197 | -183 | -274 |
| Profit before tax | 640 | -367 | 1.030 | 941 | 1.036 | 1.671 | 1.937 | 1.609 | 1.835 | -310 | 1.143 | 1.339 | 531 | 2.518 |
| Tax | 221 | 199 | 256 | 219 | 222 | 368 | 400 | 331 | 397 | 18 | 243 | 316 | 130 | 558 |
| Net profit | 420 | -566 | 775 | 721 | 814 | 1.304 | 1.537 | 1.278 | 1.438 | -328 | 900 | 1.023 | 401 | 1.960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.488 | 5.576 | 6.376 | 8.533 | 8.178 | 10.200 | 10.260 | 9.923 | 12.415 | 7.916 | 9.850 | 11.127 | 9.870 | 15.630 |
| Equity | 1.386 | 1.602 | 1.927 | 1.948 | 2.062 | 2.865 | 3.602 | 3.880 | 4.319 | 2.990 | 3.890 | 4.613 | 4.414 | 4.274 |
| Long-term debt | 0 | 0 | 218 | 663 | 477 | 273 | 0 | 25 | 0 | 0 | 268 | 357 | 123 | 0 |
| Short-term debt | 6.062 | -3.918 | 4.148 | 5.824 | 5.569 | 6.939 | 6.532 | 5.851 | 7.937 | 4.775 | 5.566 | 6.071 | 5.240 | 11.286 |
| Total debt | 6.062 | -3.918 | 4.366 | 6.488 | 6.046 | 7.211 | 6.532 | 5.876 | 7.937 | 4.775 | 5.834 | 6.428 | 5.363 | 11.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2025 | — | — |
EA Management | Management | 1997 | — | — |
DN Management | Management | 2007 | — | — |
BØ Management | Management | 1975 | — | — |
RR | Audit | 1975 | — | — |
NJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRUERHOLM ApS | Company | 66.7% | 66.7% | 2025 |
Hvidemose Ejendomsudlejning ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Hjalte Hvidemose | Management | 0 companies |
| Erling Andersen Søe | Management | 0 companies |
| David Nordal Petersen | Management | 0 companies |
| Bent Østergaard | Management | 0 companies |
| ROSKILDE REGNSKABSKONTOR ApS | Audit | 0 companies |
| Niels-Ott Jensen Giversen | Management | 0 companies |