| Revenue | DKK 1,5M | -49% |
| EBITDA | DKK -264K | -212% |
| Net profit | DKK -369K | -1109% |
| Total assets | DKK 5,9M | -41% |
| Equity | DKK 2,1M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.350 | 2.907 | 2.881 | — | 3.454 | 3.631 | 4.731 | 3.905 | 4.598 | 8.936 | 5.107 | 2.858 | 1.466 |
| Staff expenses | -1.394 | -1.446 | -1.672 | -0 | -1.992 | -2.160 | -2.177 | -2.163 | -2.174 | -2.241 | -2.420 | -2.623 | -1.731 |
| EBITDA | -954 | 1.461 | 1.209 | 0 | 1.462 | 1.470 | 2.554 | 1.742 | 2.424 | 6.696 | 2.687 | 235 | -264 |
| Depreciation & amort. | -1 | -6 | -11 | -0 | -7 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -955 | 1.455 | 1.199 | 0 | 1.455 | 1.461 | 2.554 | 1.742 | 2.424 | 6.696 | 2.687 | 235 | -264 |
| Net financials | 0 | -146 | -55 | 0 | -65 | -39 | -63 | -71 | -24 | 17 | -39 | -174 | -201 |
| Profit before tax | -810 | 1.309 | 1.143 | 0 | 1.390 | 1.422 | 2.491 | 1.671 | 2.399 | 6.713 | 2.648 | 61 | -466 |
| Tax | -220 | 349 | 295 | -0 | 314 | 322 | 555 | 380 | 539 | 1.491 | 592 | 25 | -97 |
| Net profit | -590 | 959 | 848 | 0 | 1.076 | 1.101 | 1.936 | 1.291 | 1.860 | 5.222 | 2.056 | 37 | -369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.653 | 7.994 | 8.853 | 0 | 8.611 | 9.493 | 11.771 | 11.364 | 11.782 | 20.627 | 12.041 | 10.011 | 5.917 |
| Equity | 1.500 | 2.000 | 2.500 | 0 | 3.576 | 3.601 | 4.436 | 3.791 | 4.360 | 7.722 | 4.556 | 2.537 | 2.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 775 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -6.153 | 5.994 | 6.353 | 0 | 4.260 | 5.492 | 7.335 | 7.574 | 7.422 | 12.905 | 7.485 | 7.474 | 3.785 |
| Total debt | -6.153 | 5.994 | 6.353 | 0 | 5.035 | 5.892 | 7.335 | 7.574 | 7.422 | 12.905 | 7.485 | 7.474 | 3.785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2004 | — | — |
SK Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORMANN & KOCK HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
ESPERANZA ApS | Company | 50.0% | 50.0% | 2004 |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Anssi Leijo Juhana Keto | Management | 0 companies |
| Søren Kock | Management | 0 companies |