| Revenue | DKK 587K | -43% |
| EBITDA | DKK -113K | +80% |
| Net profit | DKK -261K | +44% |
| Total assets | DKK 80K | -93% |
| Equity | DKK -402K | -186% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 788 | 519 | -346 | 237 | 387 | 114 | 228 | 104 | 414 | 1.963 | 1.026 | 587 |
| Staff expenses | -493 | -453 | -185 | -0 | -0 | -0 | -7 | -383 | -702 | -1.262 | -1.597 | -699 |
| EBITDA | 295 | 26 | -573 | 298 | 387 | 114 | 221 | -279 | -288 | 701 | -571 | -113 |
| Depreciation & amort. | -21 | -0 | -17 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 274 | 26 | -590 | 298 | 387 | 114 | 219 | -279 | -288 | 701 | -571 | -113 |
| Net financials | -14 | 3 | -14 | -7 | -0 | -2 | -3 | -6 | -11 | -9 | -20 | -18 |
| Profit before tax | 260 | 29 | -319 | 291 | 387 | 112 | 215 | -286 | -299 | 692 | -591 | -131 |
| Tax | 67 | 10 | 143 | 72 | 85 | 27 | 48 | -62 | 61 | 26 | -128 | 131 |
| Net profit | 193 | 19 | -461 | 219 | 302 | 84 | 168 | -223 | -360 | 665 | -463 | -261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.771 | 347 | 372 | 431 | 885 | 488 | 787 | 1.104 | 944 | 1.963 | 1.144 | 80 |
| Equity | 396 | 429 | -32 | 187 | 488 | 272 | 340 | 17 | -343 | 322 | -140 | -402 |
| Long-term debt | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.349 | 637 | 404 | 244 | 396 | 216 | 446 | 1.087 | 921 | 1.640 | 1.284 | 482 |
| Total debt | 1.349 | 637 | 404 | 244 | 396 | 216 | 446 | 1.087 | 921 | 1.640 | 1.284 | 482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2011 | — | — |
MD Unofficial title | Unofficial title | 2024 | — | — |
JK Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOCHCO HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
SONNY HOLDING AF 17.10.2013 ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Larsen | Management | 0 companies |
| Morten Dobel Ammentorp | Unofficial title | 0 companies |
| Jan Koch Pedersen | Management | 0 companies |