| Revenue | DKK 330K | -66% |
| EBITDA | DKK -274K | -186% |
| Net profit | DKK -302K | -335% |
| Total assets | DKK 1,4M | -47% |
| Equity | DKK 497K | -68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.288 | 1.293 | 1.989 | 1.982 | 2.299 | 2.202 | 1.986 | 5.607 | 1.956 | 2.407 | 2.709 | 966 | 330 |
| Staff expenses | -0 | -0 | -646 | -645 | -636 | -650 | -649 | -633 | -626 | -607 | -605 | -646 | -604 |
| EBITDA | 942 | 620 | 1.343 | 1.338 | 1.663 | 1.552 | 1.336 | 4.974 | 1.330 | 1.801 | 2.105 | 320 | -274 |
| Depreciation & amort. | -39 | -45 | -47 | -47 | -40 | -42 | -99 | -104 | -123 | -84 | -88 | -94 | -111 |
| EBIT | 902 | 576 | 1.295 | 1.290 | 1.623 | 1.510 | 1.237 | 4.870 | 1.207 | 1.717 | 2.017 | 226 | -385 |
| Net financials | -7 | -7 | -22 | -12 | 6 | -45 | -18 | -77 | -28 | -43 | -41 | -57 | -2 |
| Profit before tax | 895 | 569 | 1.273 | 1.278 | 1.629 | 1.465 | 1.219 | 4.793 | 1.179 | 1.673 | 1.976 | 169 | -387 |
| Tax | 216 | 152 | 320 | 309 | 369 | 330 | 280 | 1.058 | 260 | 369 | 436 | 41 | -85 |
| Net profit | 679 | 417 | 954 | 969 | 1.261 | 1.135 | 940 | 3.734 | 918 | 1.305 | 1.540 | 128 | -302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.579 | 1.630 | 3.073 | 3.020 | 4.178 | 3.839 | 3.471 | 6.553 | 3.637 | 3.529 | 4.010 | 2.651 | 1.413 |
| Equity | 1.049 | 1.465 | 1.466 | 2.435 | 3.446 | 2.080 | 2.020 | 4.754 | 2.076 | 2.381 | 2.921 | 1.549 | 497 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 |
| Short-term debt | 523 | 163 | 1.607 | 585 | 729 | 1.750 | 1.450 | 1.799 | 1.560 | 1.148 | 1.089 | 1.102 | 916 |
| Total debt | 523 | 163 | 1.607 | 585 | 729 | 1.750 | 1.450 | 1.799 | 1.560 | 1.148 | 1.089 | 1.102 | 916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Founder | Founder | 2003 | — | — |
LC Management | Management | 2009 | — | — |
BI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOCA HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Teddy Rehder | Founder | 0 companies |
| Louise Campbell | Management | 0 companies |
| Birger Iacobsen | Audit | 0 companies |