| Revenue | DKK 437K | -34% |
| EBITDA | DKK 59K | -77% |
| Net profit | DKK 30K | -87% |
| Total assets | DKK 940K | +23% |
| Equity | DKK 484K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | 530 | 542 | 754 | 741 | 585 | 930 | 778 | 302 | 836 | 434 | 660 | 437 |
| Staff expenses | -451 | -493 | -514 | -623 | -683 | -522 | -710 | -662 | -486 | -468 | -515 | -400 | -378 |
| EBITDA | 128 | 36 | 29 | 131 | 46 | 63 | 220 | 116 | -184 | 368 | -82 | 260 | 59 |
| Depreciation & amort. | -91 | -91 | -85 | 40 | 40 | -40 | -59 | -45 | -45 | -45 | -45 | -23 | -32 |
| EBIT | 37 | -54 | -56 | 91 | 6 | 24 | 161 | 71 | -229 | 323 | -127 | 237 | 27 |
| Net financials | -14 | -0 | -12 | -22 | 14 | -5 | -16 | 13 | -7 | -8 | -39 | 20 | 22 |
| Profit before tax | 23 | -55 | -68 | 70 | 20 | 19 | 145 | 83 | -236 | 315 | -165 | 257 | 49 |
| Tax | 20 | -0 | -0 | 1 | 13 | 13 | -7 | 19 | -52 | 70 | -0 | 32 | 18 |
| Net profit | 3 | -55 | -68 | 68 | 7 | 6 | 152 | 64 | -185 | 246 | -165 | 225 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 651 | 551 | 490 | 628 | 641 | 656 | 971 | 923 | 603 | 837 | 959 | 763 | 940 |
| Equity | 274 | 219 | 151 | 220 | 226 | 232 | 384 | 448 | 149 | 394 | 229 | 454 | 484 |
| Long-term debt | 0 | 0 | 210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 |
| Short-term debt | 377 | 331 | 129 | 408 | 415 | 424 | 587 | 475 | 454 | 443 | 730 | 309 | 296 |
| Total debt | 377 | 331 | 338 | 408 | 415 | 424 | 587 | 475 | 454 | 443 | 730 | 309 | 446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COELLO HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nyrup Jørgensen | Audit | 0 companies |
| Henning Pedersen | Board of Directors | 0 companies |