| Revenue | DKK -21K | -9% |
| EBITDA | DKK -21K | +9% |
| Net profit | DKK -21K | +9% |
| Total assets | DKK 473K | -4% |
| Equity | DKK 455K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.593 | 1.847 | 1.397 | 1.603 | 1.127 | 1.190 | 1.325 | 24 | -23 | -21 |
| Staff expenses | -2.505 | -1.684 | -1.281 | -1.495 | -1.030 | -1.009 | -1.124 | -23 | -0 | -0 |
| EBITDA | 105 | 160 | 116 | 108 | 97 | 181 | 201 | 1 | -23 | -21 |
| Depreciation & amort. | 14 | 93 | 92 | -92 | -92 | -70 | -0 | -0 | -0 | -0 |
| EBIT | 91 | 67 | 24 | 15 | 5 | 111 | 201 | 1 | -23 | -21 |
| Net financials | 1 | -8 | -6 | -4 | -2 | -1 | 0 | 0 | 0 | 0 |
| Profit before tax | 91 | 59 | 18 | 11 | 2 | 110 | 201 | 1 | -23 | -21 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 91 | 59 | 18 | 11 | 2 | 110 | 201 | 1 | -23 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.555 | 1.117 | 557 | 1.184 | 916 | 445 | 661 | 518 | 494 | 473 |
| Equity | 596 | 655 | 673 | 684 | 686 | 297 | 499 | 500 | 476 | 455 |
| Long-term debt | 60 | 451 | -368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 899 | 269 | 253 | 434 | 230 | 148 | 162 | 18 | 18 | 18 |
| Total debt | 959 | 461 | -116 | 500 | 230 | 148 | 162 | 18 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2011 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
LA Management | Management | 2003 | — | — |
JB Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Ola Martin Enocson | Management | 0 companies |
| Jakob Ruwai Kesje | Chief Executive Officer | 0 companies |
| Henri Leif Scherbe | Chief Executive Officer | 0 companies |
| Lars Anders Sjögren | Management | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Lars Anders Sjøgren | Board of Directors | 0 companies |
| Jan Philip Sjögren | Chairman | 0 companies |