| Revenue | DKK -38K | +71% |
| EBITDA | DKK -38K | -71% |
| Net profit | DKK -26K | -85% |
| Total assets | DKK 116K | -12% |
| Equity | DKK 89K | -23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.051 | 7.687 | 8.105 | 9.081 | 7.802 | 6.081 | 1.051 | 12 | 8 | -8 | 0 | -22 | -38 |
| Staff expenses | -5.452 | -5.476 | -5.990 | -7.249 | -5.859 | -5.596 | -45 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.179 | 2.011 | 2.115 | 1.832 | 1.942 | 485 | 1.007 | 12 | 8 | -8 | 0 | -22 | -38 |
| Depreciation & amort. | -54 | -55 | -233 | -471 | -465 | -977 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.125 | 1.956 | 1.882 | 1.361 | 1.477 | -491 | 1.007 | 12 | 8 | -8 | 0 | -22 | -38 |
| Net financials | -226 | -189 | -242 | -342 | -362 | -302 | -185 | 34 | -1 | -0 | -0 | 4 | 4 |
| Profit before tax | 898 | 1.767 | 1.640 | 1.019 | 1.115 | -793 | 822 | 46 | 7 | -8 | -0 | -18 | -34 |
| Tax | 231 | 457 | 400 | 245 | 257 | -165 | 185 | 10 | 2 | -2 | -0 | -4 | -7 |
| Net profit | 667 | 1.310 | 1.241 | 774 | 858 | -628 | 637 | 36 | 5 | -7 | -0 | -14 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.553 | 4.980 | 8.712 | 8.517 | 8.599 | 7.218 | 1.703 | 298 | 161 | 156 | 142 | 132 | 116 |
| Equity | 863 | 173 | 214 | 188 | 1.046 | -481 | 155 | 191 | 136 | 130 | 130 | 115 | 89 |
| Long-term debt | 700 | 700 | 700 | 700 | 700 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.990 | 4.107 | 7.668 | 7.416 | 6.544 | 6.707 | 1.547 | 107 | 24 | 27 | 12 | 16 | 27 |
| Total debt | 3.690 | 4.807 | 8.368 | 8.116 | 7.244 | 7.407 | 1.547 | 107 | 24 | 27 | 12 | 16 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Management | Management | 2006 | — | — |
JB Management | Management | 2006 | — | — |
SB Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CONCEPTS ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Vitting | Management | 0 companies |
| Jesper Boelskifte | Management | 0 companies |
| Stig Bo Bergstrøm | Management | 0 companies |