| Revenue | DKK 4K | -99% |
| EBITDA | DKK 4K | -99% |
| Net profit | DKK -62K | -125% |
| Total assets | DKK 2,5M | +141% |
| Equity | DKK 83K | -92% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 162 | 132 | 134 | 147 | 146 | 188 | 144 | 125 | 143 | 97 | 142 | 367 | 4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 137 | 110 | 112 | 147 | 146 | 188 | 144 | 125 | 143 | 97 | 142 | 367 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -26 | -0 | -44 |
| EBIT | 137 | 110 | 112 | 126 | 125 | 167 | 123 | 104 | 122 | 76 | 117 | 367 | -40 |
| Net financials | -82 | -61 | -56 | -46 | -40 | -36 | -23 | -27 | -26 | -33 | -21 | -77 | -40 |
| Profit before tax | 56 | 50 | 57 | 80 | 85 | 131 | 99 | 77 | 97 | 43 | 95 | 290 | -80 |
| Tax | 14 | 12 | 15 | 19 | 19 | 29 | 22 | 17 | 21 | 10 | 21 | 45 | -18 |
| Net profit | 42 | 37 | 42 | 61 | 66 | 102 | 78 | 60 | 75 | 34 | 74 | 245 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.524 | 1.514 | 1.443 | 1.434 | 1.489 | 1.548 | 1.576 | 1.552 | 1.606 | 1.500 | 1.542 | 1.046 | 2.518 |
| Equity | — | 159 | 201 | 262 | 328 | 430 | 507 | 567 | 643 | 676 | 751 | 996 | 83 |
| Long-term debt | 2.294 | 2.190 | 2.064 | 2.009 | 1.929 | 1.846 | 1.760 | 1.670 | 1.577 | 641 | 599 | 0 | 0 |
| Short-term debt | 255 | 260 | 210 | 168 | 197 | 195 | 188 | 150 | 175 | 183 | 192 | 50 | 2.430 |
| Total debt | 2.549 | 2.450 | 1.242 | 1.172 | 2.126 | 2.042 | 1.948 | 1.820 | 1.752 | 824 | 791 | 50 | 2.430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KATRINE ONSTRUP HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Onstrup | Management | 0 companies |