| Revenue | DKK 3,9M | -9% |
| EBITDA | DKK 6,5M | +62% |
| Net profit | DKK 3,7M | +175% |
| Total assets | DKK 78,3M | +17% |
| Equity | DKK 29,1M | +15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.889 | 2.004 | 3.407 | 1.395 | 1.159 | 610 | -981 | -990 | 1.392 | 3.223 | 682 | 3.784 | 4.336 | 3.931 |
| Staff expenses | -0 | -523 | -258 | -742 | -169 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.889 | 1.481 | 3.665 | 2.929 | 990 | 610 | -911 | 2.236 | 1.392 | 4.215 | 1.093 | 3.784 | 4.022 | 6.498 |
| Depreciation & amort. | -30 | -68 | -49 | 39 | -71 | -92 | 35 | -65 | -123 | -28 | 87 | -26 | -293 | -137 |
| EBIT | 7.859 | 1.413 | 3.617 | 2.890 | 919 | 519 | -946 | 2.171 | 1.269 | 4.187 | 1.006 | 3.758 | 3.730 | 6.361 |
| Net financials | -3.585 | -512 | -938 | 5.500 | -608 | -898 | -759 | -802 | -774 | -1.136 | -407 | -1.212 | -1.996 | -1.705 |
| Profit before tax | 4.274 | 902 | 2.678 | 8.390 | 311 | -379 | -1.705 | 1.369 | 495 | 3.052 | 599 | 2.546 | 1.734 | 4.656 |
| Tax | 1.100 | 196 | 636 | 581 | 52 | -44 | -374 | 335 | 110 | 602 | -53 | 565 | 393 | 971 |
| Net profit | 3.174 | 706 | 2.042 | 7.809 | 259 | -335 | -1.332 | 1.034 | 385 | 2.449 | 651 | 1.981 | 1.341 | 3.685 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.134 | 35.548 | 35.993 | 43.100 | 41.277 | 41.703 | 41.984 | 44.477 | 52.179 | 54.566 | 50.934 | 59.009 | 67.124 | 78.253 |
| Equity | 9.693 | 8.930 | 10.972 | 18.781 | 19.040 | 18.705 | 17.373 | 18.407 | 18.792 | 21.400 | 22.052 | 24.033 | 25.373 | 29.058 |
| Long-term debt | 18.505 | 15.226 | 14.463 | 13.300 | 12.093 | 14.192 | 13.327 | 12.086 | 7.619 | 10.225 | 16.151 | 19.182 | 18.434 | 17.460 |
| Short-term debt | 16.343 | 11.211 | 9.654 | 9.566 | 8.562 | 7.316 | 10.046 | 12.137 | 23.331 | 19.816 | 9.688 | 12.378 | 19.762 | 27.519 |
| Total debt | 34.849 | 26.437 | 24.117 | 22.865 | 20.655 | 21.508 | 23.373 | 24.223 | 30.949 | 30.040 | 25.840 | 31.559 | 38.196 | 44.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
GH Management | Management | 2020 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COCO INVEST, BIRKERØD ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Gitte Holmberg | Management | 0 companies |
| Torben Lymann Wibroe | Chief Executive Officer | 0 companies |