| Revenue | DKK 95K | -87% |
| EBITDA | DKK 95K | -87% |
| Net profit | DKK -2,2M | -2159% |
| Total assets | DKK 10,1M | -22% |
| Equity | DKK 4M | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.442 | 6.067 | 7.074 | 7.022 | 7.066 | 7.893 | 8.228 | 8.056 | 7.959 | 5.753 | 5.093 | 730 | 733 | 95 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.442 | 6.067 | 7.074 | 7.022 | 7.066 | 7.893 | 8.228 | 8.056 | 7.959 | 3.748 | 13.486 | 730 | 733 | 95 |
| Depreciation & amort. | -3.041 | -2.056 | -2.087 | -2.057 | -2.074 | -2.254 | -2.304 | -2.137 | -2.137 | -1.875 | -501 | -501 | -501 | -2.501 |
| EBIT | 5.400 | 4.011 | 4.987 | 4.964 | 4.992 | 5.639 | 5.923 | 5.919 | 5.822 | 1.873 | 12.985 | 230 | 232 | -2.405 |
| Net financials | -3.798 | -1.402 | -1.936 | -193 | -990 | -414 | -645 | -624 | -224 | -70 | 419 | 40 | -140 | -137 |
| Profit before tax | 1.602 | 2.609 | 3.051 | 4.772 | 4.002 | 5.225 | 5.278 | 5.295 | 5.598 | 1.803 | 13.404 | 270 | 92 | -2.542 |
| Tax | 455 | 214 | 711 | 1.099 | 881 | 1.150 | 978 | 1.307 | 1.085 | 339 | 2.883 | -16 | -17 | -300 |
| Net profit | 1.147 | 2.396 | 2.340 | 3.673 | 3.121 | 4.076 | 4.300 | 3.988 | 4.513 | 1.464 | 10.521 | 286 | 109 | -2.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 97.005 | 94.015 | 94.638 | 95.612 | 86.083 | 94.264 | 94.845 | 91.120 | 82.643 | 78.503 | 75.668 | 13.047 | 12.990 | 10.135 |
| Equity | 45.310 | 47.705 | 50.045 | 53.718 | 46.838 | 50.914 | 55.214 | 59.202 | 53.715 | 55.179 | 65.967 | 6.156 | 6.265 | 4.022 |
| Long-term debt | 40.337 | 37.398 | 34.517 | 31.348 | 28.221 | 28.867 | 25.818 | 18.385 | 15.136 | 11.313 | 1.653 | 6.242 | 5.923 | 5.468 |
| Short-term debt | 7.155 | 4.905 | 5.746 | 5.874 | 5.990 | 9.046 | 8.093 | 7.477 | 7.502 | 6.791 | 7.884 | 476 | 643 | 645 |
| Total debt | 47.493 | 42.303 | 40.263 | 37.222 | 34.211 | 37.913 | 33.911 | 25.862 | 22.639 | 18.104 | 9.537 | 6.719 | 6.566 | 6.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Audit | Audit | 1983 | — | — |
HE Management | Management | 1983 | — | — |
TF Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROST HOLDING EJENDOMME ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Bendt Maas | Audit | 0 companies |
| Hans Erik Frost | Management | 0 companies |
| Thomas Frost | Management | 0 companies |