| Revenue | DKK 927K | +9% |
| EBITDA | DKK 382K | +46% |
| Net profit | DKK 98K | -17% |
| Total assets | DKK 1,6M | +2% |
| Equity | DKK 359K | +12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 606 | 331 | 329 | 530 | 463 | 401 | 356 | 354 | 296 | 765 | 549 | 518 | 847 | 927 |
| Staff expenses | -445 | -381 | -330 | -280 | -274 | -317 | -330 | -304 | -302 | -714 | -448 | -269 | -586 | -545 |
| EBITDA | 161 | -50 | -1 | 250 | 190 | 84 | 26 | 50 | -7 | 52 | 101 | 250 | 261 | 382 |
| Depreciation & amort. | 25 | 25 | -17 | -0 | -0 | -0 | -7 | -13 | -13 | -13 | -23 | -76 | -82 | -82 |
| EBIT | 136 | -75 | -18 | 250 | 190 | 84 | 20 | 37 | -20 | 38 | 77 | 173 | 179 | 300 |
| Net financials | 0 | -1 | -0 | -4 | 0 | -1 | -3 | -1 | -15 | -2 | -29 | -87 | -33 | -144 |
| Profit before tax | 136 | -35 | -10 | 247 | 190 | 85 | 17 | 36 | -35 | 37 | 49 | 86 | 146 | 156 |
| Tax | 33 | 20 | 4 | 65 | 46 | 27 | 13 | 15 | -0 | -0 | 9 | 16 | 28 | 58 |
| Net profit | 103 | -56 | -14 | 181 | 144 | 58 | 3 | 21 | -35 | 37 | 40 | 70 | 119 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 543 | 377 | 245 | 551 | 805 | 701 | 800 | 886 | 604 | 1.046 | 1.356 | 1.180 | 1.543 | 1.581 |
| Equity | 182 | 126 | 112 | 294 | 437 | 495 | 498 | 520 | 284 | 266 | 249 | 262 | 322 | 359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 361 | 250 | 133 | 257 | 368 | 206 | 301 | 367 | 320 | 780 | 1.107 | 918 | 1.221 | 1.195 |
| Total debt | 361 | 250 | 133 | 257 | 368 | 206 | 301 | 367 | 320 | 780 | 1.107 | 918 | 1.221 | 1.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2008 | — | — |
KG Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
Cocon Design ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Grete Christophersen | Management | 0 companies |
| Kim Grünwald | Founder | 0 companies |