| Revenue | DKK -146 | -100% |
| EBITDA | DKK -146 | -100% |
| Net profit | DKK 901 | -100% |
| Total assets | DKK 176K | -98% |
| Equity | DKK 168K | -98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.743 | 4.352 | 3.689 | 3.665 | 4.052 | 1.286 | 3.044 | 731 | -154 | 9.908 | -0 |
| Staff expenses | -2.567 | -3.614 | -2.544 | -2.331 | -2.849 | -1.433 | -24 | -401 | -40 | -0 | -0 |
| EBITDA | 1.175 | 738 | 1.144 | 1.334 | 1.203 | -707 | 3.020 | 329 | -194 | 9.908 | -0 |
| Depreciation & amort. | -461 | -386 | -362 | -326 | -326 | -326 | -326 | -356 | -237 | -0 | -0 |
| EBIT | 714 | 352 | 782 | 1.008 | 876 | -1.033 | 2.694 | -27 | -431 | 9.908 | -0 |
| Net financials | -289 | -230 | -203 | -244 | -173 | -184 | -971 | -82 | -231 | 53 | 1 |
| Profit before tax | 425 | 122 | 579 | 765 | 703 | -1.217 | 1.723 | -109 | -663 | 9.961 | 1 |
| Tax | 134 | 45 | 178 | 179 | 143 | -137 | 383 | -99 | -0 | 2.053 | 0 |
| Net profit | 291 | 76 | 401 | 585 | 560 | -1.080 | 1.340 | -10 | -663 | 7.908 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.377 | 8.466 | 6.208 | 6.082 | 6.230 | 5.678 | 7.688 | 5.715 | 5.142 | 10.325 | 176 |
| Equity | 590 | 375 | 776 | 962 | 1.122 | -358 | 982 | 972 | 309 | 8.217 | 168 |
| Long-term debt | 4.900 | 4.344 | 2.724 | 2.687 | 2.411 | 2.061 | 1.836 | 1.636 | 1.412 | 0 | 0 |
| Short-term debt | 2.881 | 3.747 | 2.707 | 2.433 | 2.692 | 3.975 | 4.772 | 3.108 | 3.422 | 2.108 | 8 |
| Total debt | 7.781 | 8.090 | 5.431 | 5.121 | 5.103 | 6.037 | 6.608 | 4.744 | 4.834 | 2.108 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Management | Management | 2020 | — | — |
HR Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOF HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Otkjær | Management | 0 companies |
| Henrik Radich Otkjær | Management | 0 companies |