| Revenue | DKK 47K | +8% |
| EBITDA | DKK 47K | +8% |
| Net profit | DKK 138K | +1% |
| Total assets | DKK 1,3M | +10% |
| Equity | DKK 690K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167 | 622 | 1.255 | 432 | 95 | 66 | 37 | 70 | 83 | 56 | 40 | 39 | 44 | 47 |
| Staff expenses | -398 | -170 | -465 | -131 | -72 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -231 | 452 | 790 | 301 | 43 | 81 | 37 | 70 | 83 | 56 | 40 | 39 | 44 | 47 |
| Depreciation & amort. | -176 | -5 | -39 | -34 | -33 | -17 | -5 | -12 | -5 | -4 | -0 | -0 | -0 | -0 |
| EBIT | -407 | 447 | 751 | 267 | 10 | 64 | 32 | 58 | 78 | 53 | 39 | 39 | 44 | 47 |
| Net financials | -7 | -0 | -35 | 30 | 25 | 14 | -274 | 12 | 2 | 104 | -183 | 179 | 133 | 130 |
| Profit before tax | -414 | 447 | 717 | 297 | 15 | 77 | -242 | 70 | 81 | 157 | -144 | 219 | 176 | 177 |
| Tax | 68 | -0 | 123 | 72 | 4 | 18 | -20 | 16 | 19 | 35 | -31 | 49 | 39 | 39 |
| Net profit | -483 | 447 | 593 | 225 | 11 | 60 | -222 | 54 | 62 | 122 | -113 | 170 | 137 | 138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 | 583 | 1.405 | 1.604 | 1.664 | 1.718 | 1.574 | 1.613 | 1.745 | 933 | 840 | 1.039 | 1.211 | 1.338 |
| Equity | -776 | -329 | 264 | 489 | 500 | 560 | 338 | 392 | 454 | 576 | 464 | 634 | 721 | 690 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 792 | 912 | 1.136 | 1.109 | 1.158 | 1.158 | 1.233 | 1.220 | 1.290 | 357 | 376 | 406 | 490 | 648 |
| Total debt | 792 | 912 | 1.136 | 1.109 | 1.158 | 1.158 | 1.233 | 1.220 | 1.290 | 357 | 376 | 406 | 490 | 648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2012 | — | — |
EF Founder | Founder | 2004 | — | — |
LE Management | Management | 2009 | — | — |
OI Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CODAM MANAGEMENT ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Bo Codam | Management | 0 companies |
| Erik Freddie Gjernmark | Founder | 0 companies |
| Lars Emanuel Hedegaard Elkjær | Management | 0 companies |
| Oliver Ingwar-Oppenhagen | Management | 0 companies |
| Erling Aage Crillesen | Board of Directors | 0 companies |