| Revenue | DKK -109K | +6% |
| EBITDA | DKK -109K | -6% |
| Net profit | DKK -94K | +26% |
| Total assets | DKK 943K | -74% |
| Equity | DKK 942K | -73% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | -26 | 297 | 312 | 549 | 536 | 479 | 255 | 86 | -21 | -543 | -103 | -109 |
| Staff expenses | -10 | -10 | -270 | -271 | -455 | -473 | -454 | -360 | -184 | -61 | -26 | -0 | -0 |
| EBITDA | 40 | -36 | 27 | 41 | 94 | 64 | 26 | -105 | -98 | -82 | -569 | -103 | -109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 40 | -36 | 27 | 41 | 94 | 64 | 26 | -105 | -98 | -82 | -569 | -103 | -109 |
| Net financials | 30 | 443 | 649 | 170 | 178 | 349 | 236 | 534 | 408 | 783 | -33 | -23 | 15 |
| Profit before tax | 70 | 407 | 676 | 211 | 271 | 413 | 261 | 429 | 309 | 700 | -602 | -125 | -94 |
| Tax | 16 | 116 | 168 | 36 | 60 | 91 | 58 | 94 | 68 | 157 | 35 | 2 | -0 |
| Net profit | 54 | 291 | 508 | 175 | 211 | 322 | 203 | 335 | 241 | 544 | -637 | -127 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.183 | 3.671 | 3.559 | 3.219 | 3.429 | 3.869 | 3.636 | 3.731 | 4.061 | 4.546 | 3.951 | 3.563 | 943 |
| Equity | 1.766 | 2.057 | 2.565 | 2.740 | 2.851 | 3.073 | 3.276 | 3.511 | 3.752 | 4.296 | 3.659 | 3.536 | 942 |
| Long-term debt | 0 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 417 | 1.553 | 995 | 479 | 578 | 796 | 360 | 220 | 309 | 250 | 292 | 27 | 1 |
| Total debt | 417 | 1.614 | 995 | 479 | 578 | 796 | 360 | 220 | 309 | 250 | 292 | 27 | 1 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
HD Audit | Audit | 1991 | — | — |
KU Unofficial title | Unofficial title | 2022 | — | — |
SS Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 66.7% | 66.7% | 1987 | |
COHAMI HOLDING ApS | Company | 25.0% | 25.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Hans Duschek | Audit | 0 companies |
| Klaus Ulrik Tvermoes | Unofficial title | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Hanne Lisbeth Krøldrup Duschek | Board of Directors | 0 companies |
| Connie Matzen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |