| Revenue | — | — |
| EBITDA | DKK -512K | +82% |
| Net profit | DKK 1,2M | +152% |
| Total assets | DKK 78,5M | +0% |
| Equity | DKK 77,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | -26 | -8 | -11 | -13 | -23 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -68 | -26 | -8 | -11 | -13 | -23 | 2.010 | 2.667 | 9.081 | 64.094 | -18.585 | -2.879 | -512 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -68 | -26 | -8 | -11 | -13 | -23 | 2.010 | 2.667 | 9.081 | 64.094 | -18.585 | -2.879 | -512 |
| Net financials | 45 | 32 | -10 | 5.499 | 14.352 | -1.440 | 2.022 | 2.528 | 9.172 | 64.950 | -13.532 | -2.173 | 1.753 |
| Profit before tax | -23 | 6 | -18 | 5.488 | 14.339 | -1.463 | 2.004 | 2.506 | 8.867 | 64.113 | -18.337 | -2.276 | 1.704 |
| Tax | -857 | 177 | 2 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 85 | 478 |
| Net profit | 834 | -171 | -21 | 5.488 | 14.339 | -1.463 | 2.004 | 2.506 | 8.867 | 64.113 | -18.337 | -2.361 | 1.226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.345 | 1.795 | 1.377 | 6.462 | 20.801 | 20.338 | 30.877 | 33.965 | 42.442 | 96.828 | 88.178 | 78.243 | 78.462 |
| Equity | 2.155 | 1.785 | 1.364 | 6.452 | 20.791 | 19.328 | 21.332 | 23.838 | 32.705 | 96.818 | 78.482 | 76.121 | 77.346 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 190 | 10 | 13 | 10 | 11 | 1.011 | 9.546 | 10.127 | 9.737 | 10 | 9.696 | 935 | 589 |
| Total debt | 190 | 10 | 13 | 10 | 11 | 1.011 | 9.546 | 10.127 | 9.737 | 10 | 9.696 | 935 | 589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2011 | — | — |
BT Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOIKOS ApS | Company | 50.0% | 50.0% | 2005 |
KOIKOS ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Balle | Management | 0 companies |
| Borris Tangaa Nielsen | Management | 0 companies |
| Mette Hansen | Board of Directors | 0 companies |
| Lisbeth Tangaa Nielsen | Board of Directors | 0 companies |
| Carl Georg Hansen | Board of Directors | 0 companies |
| Kirsten Tangaa Nielsen | Board of Directors | 0 companies |
| Ib Fløe Bundgaard | Board of Directors | 0 companies |