| Revenue | DKK -13K | -125% |
| EBITDA | DKK -13K | -168% |
| Net profit | DKK -12K | +8% |
| Total assets | DKK 403K | -9% |
| Equity | DKK 394K | -3% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.897 | 3.156 | 1.807 | 402 | 328 | 281 | 404 | 455 | 376 | 401 | 51 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -29 | -24 | -31 | -32 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.897 | 3.156 | 1.807 | 402 | 328 | 281 | 385 | 426 | 352 | 370 | 19 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.770 | -1.412 | -736 | -207 | -197 | -180 | -179 | -166 | -166 | -1.330 | -4 | -4 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.127 | 1.744 | 1.071 | 195 | 131 | 101 | 206 | 260 | 185 | -960 | 14 | -17 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.433 | 2.099 | 16.454 | 1.639 | 10.234 | 214 | 1.227 | -19 | -14 | -13 | 1 | 2 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.561 | 3.843 | 17.525 | 1.834 | 10.365 | 315 | 1.433 | 241 | 171 | -973 | 15 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 182 | 168 | 305 | 121 | 110 | -2 | 55 | 53 | 38 | -214 | 29 | -2 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.379 | 3.675 | 17.221 | 1.713 | 10.255 | 318 | 1.378 | 188 | 134 | -759 | -13 | -12 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.412 | 25.037 | 41.710 | 39.326 | 20.774 | 15.803 | 4.460 | 4.174 | 3.991 | 2.661 | 441 | 403 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 12.598 | 15.873 | 20.094 | 21.206 | 13.462 | 13.779 | 2.557 | 2.545 | 2.679 | 1.920 | 406 | 394 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.457 | 2.191 | 1.932 | 1.666 | 1.397 | 1.117 | 838 | 559 | 278 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.629 | 5.358 | 18.033 | 15.609 | 5.136 | 429 | 572 | 558 | 504 | 450 | 23 | 0 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.086 | 7.548 | 19.965 | 17.275 | 6.532 | 1.547 | 1.410 | 1.117 | 782 | 450 | 23 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Founder | Founder | 1996 | — | — |
NJ Management | Management | 2001 | — | — |
LH Management | Management | 2001 | — | — |
AB Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHALAMASIM ApS | Company | 50.0% | 50.0% | 2013 |
KÅLRABI RAGOUT ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Rugholm Bock | Founder | 0 companies |
| Niels Jørgen Rugholm Bock | Management | 0 companies |
| Lars Henrik Rugholm Bock | Management | 0 companies |
| Aase Bock | Management | 0 companies |
| Charlotte Bock | Board of Directors | 0 companies |
| Ane Mette Rugholm Bock | Board of Directors | 0 companies |
| Britta Bjerregaard Bock | Board of Directors | 0 companies |