| Revenue | DKK 62K | -81% |
| EBITDA | DKK -148K | -199% |
| Net profit | DKK -116K | -220% |
| Total assets | DKK 3,8M | -2% |
| Equity | DKK 2,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 220 | 133 | 160 | 184 | 140 | 102 | -30 | 89 | 229 | -117 | 1.894 | 332 | 62 |
| Staff expenses | -7 | -105 | -0 | -27 | -0 | -0 | -0 | -0 | -0 | -122 | -144 | -183 | -210 |
| EBITDA | 105 | 28 | 160 | 156 | 140 | 102 | -30 | 89 | 229 | -239 | 1.750 | 149 | -148 |
| Depreciation & amort. | -12 | -45 | -45 | -45 | -45 | -33 | -33 | -33 | -37 | -37 | -21 | -8 | -8 |
| EBIT | 93 | -18 | 115 | 111 | 95 | 68 | -63 | 56 | 192 | -276 | 1.730 | 141 | -156 |
| Net financials | -101 | -108 | -106 | -63 | -62 | -46 | -37 | -34 | -29 | -34 | -29 | -13 | 41 |
| Profit before tax | -8 | -126 | 9 | 48 | 32 | 22 | -101 | 22 | 163 | -311 | 1.701 | 127 | -116 |
| Tax | -0 | -5 | -21 | -51 | -26 | 14 | -15 | -18 | 60 | -49 | 344 | 31 | -0 |
| Net profit | -100 | -121 | 30 | 99 | 59 | 8 | -86 | 40 | 103 | -262 | 1.357 | 96 | -116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.833 | 3.533 | 3.524 | 3.648 | 3.510 | 3.314 | 3.301 | 3.533 | 3.518 | 3.447 | 4.150 | 3.838 | 3.754 |
| Equity | 1.580 | 1.460 | 1.489 | 1.589 | 1.647 | 1.656 | 1.570 | 1.610 | 1.714 | 1.452 | 2.755 | 2.850 | 2.734 |
| Long-term debt | 2.107 | 1.526 | 1.488 | 1.428 | 1.359 | 1.283 | 1.212 | 1.144 | 1.079 | 1.013 | 284 | 208 | 199 |
| Short-term debt | 148 | 547 | 546 | 630 | 504 | 375 | 519 | 779 | 725 | 981 | 1.112 | 779 | 821 |
| Total debt | 2.255 | 2.073 | 2.035 | 2.059 | 1.863 | 1.658 | 1.730 | 1.923 | 1.804 | 1.995 | 1.396 | 988 | 1.019 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOCEMBA HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Kocemba | Chief Executive Officer | 0 companies |
| Lone Kocemba | Chief Executive Officer | 0 companies |