| Revenue | DKK -133K | -109% |
| EBITDA | DKK 1M | +2194% |
| Net profit | DKK 401K | +872% |
| Total assets | DKK 621K | +5% |
| Equity | DKK 281K | +334% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 694 | 833 | 915 | 2.007 | 1.663 | 1.719 | 1.683 | 1.579 | 1.765 | 1.493 | -133 |
| Staff expenses | -853 | -845 | -1.267 | -2.034 | -1.696 | -1.655 | -1.647 | -1.742 | -1.799 | -1.543 | -133 |
| EBITDA | -159 | -12 | -348 | -28 | -33 | 64 | 36 | -164 | -34 | -49 | 1.032 |
| Depreciation & amort. | -23 | 23 | 2 | -56 | -63 | -56 | -39 | -7 | -0 | -0 | 649 |
| EBIT | -183 | -35 | -349 | -83 | -95 | 8 | -4 | -171 | -34 | -49 | 383 |
| Net financials | -4 | -6 | -26 | -4 | 7 | -51 | 6 | 6 | -23 | 15 | 12 |
| Profit before tax | -186 | -41 | -376 | -87 | -88 | -43 | 2 | -164 | -57 | -35 | 395 |
| Tax | 71 | -0 | -0 | -11 | -17 | 1 | -11 | -39 | -21 | -76 | -7 |
| Net profit | -258 | -41 | -376 | -76 | -71 | -43 | 13 | -125 | -35 | 41 | 401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 342 | 309 | 344 | 246 | 291 | 394 | 611 | 559 | 891 | 592 | 621 |
| Equity | -482 | -523 | -898 | -975 | -1.046 | -114 | -1 | -126 | -162 | -120 | 281 |
| Long-term debt | 605 | 599 | 632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 219 | 232 | 611 | 1.221 | 1.337 | 508 | 612 | 685 | 1.053 | 712 | 340 |
| Total debt | 824 | 831 | 1.242 | 1.221 | 1.337 | 508 | 612 | 685 | 1.053 | 712 | 340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2010 | — | — |
GH Management | Management | 2017 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COCO INVEST, BIRKERØD ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Leth Jørnø | Management | 0 companies |
| Gitte Holmberg | Management | 0 companies |
| Torben Lymann Wibroe | Chief Executive Officer | 0 companies |