| Revenue | DKK -89K | +12% |
| EBITDA | DKK -89K | -12% |
| Net profit | DKK 1,4M | -48% |
| Total assets | DKK 26,8M | +5% |
| Equity | DKK 26,8M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 69.210 | 0 | 0 | -67 | -79 | -89 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.377 | 1.255 | 4.271 | 3.910 | 1.100 | 2.125 | 3.569 | 132.134 | 69.210 | 473 | -87 | -67 | -79 | -89 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.377 | 1.255 | 4.271 | 3.910 | 1.100 | 2.125 | 3.569 | 132.134 | 69.210 | 473 | -87 | -67 | -79 | -89 |
| Net financials | 3.361 | 1.247 | 4.262 | 3.922 | 1.094 | 2.129 | 3.578 | 166.790 | -83.113 | 1.930 | -18.747 | -456 | 2.727 | 1.467 |
| Profit before tax | 3.351 | 1.238 | 4.257 | 3.904 | 1.086 | 2.122 | 3.569 | 161.624 | -13.903 | 2.403 | -18.833 | -524 | 2.647 | 1.378 |
| Tax | -8 | -6 | -5 | -5 | -5 | -2 | -2 | 6.483 | -0 | -2 | -0 | -130 | -0 | 13 |
| Net profit | 3.359 | 1.244 | 4.262 | 3.909 | 1.091 | 2.124 | 3.571 | 155.141 | -13.903 | 2.405 | -18.833 | -394 | 2.647 | 1.366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.844 | 3.658 | 5.186 | 5.595 | 2.526 | 2.755 | 5.326 | 122.221 | 104.649 | 43.251 | 23.302 | 22.793 | 25.417 | 26.788 |
| Equity | 5.434 | 3.178 | 4.440 | 5.516 | 2.257 | 2.280 | 4.851 | 115.267 | 98.565 | 41.970 | 23.137 | 22.743 | 25.390 | 26.756 |
| Long-term debt | 405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 480 | 746 | 79 | 270 | 475 | 475 | 468 | 6.084 | 1.281 | 166 | 50 | 26 | 32 |
| Total debt | 410 | 480 | 746 | 79 | 270 | 475 | 475 | 468 | 6.084 | 1.281 | 166 | 50 | 26 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Founder | Founder | 2004 | — | — |
SH Founder | Founder | 2004 | — | — |
CO Management | Management | 2013 | — | — |
JM Founder | Founder | 2004 | — | — |
JW Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COH HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
WAINER HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
Balder Investment ApS | Company | 10.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gøtterup | Founder | 0 companies |
| Svend-Erik Holm Jensen | Founder | 0 companies |
| Claus Ole Hasle | Management | 0 companies |
| Jesper Munch Kofoed | Founder | 0 companies |
| John Wainer | Management | 0 companies |