| Revenue | DKK 496K | -7% |
| EBITDA | DKK 187K | -2% |
| Net profit | DKK 116K | +164% |
| Total assets | DKK 832K | -16% |
| Equity | DKK 393K | +42% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.944 | 133 | 492 | 887 | 760 | 688 | 472 | 228 | 445 | 347 | 422 | 532 | 496 |
| Staff expenses | -250 | -19 | -182 | -524 | -620 | -559 | -542 | -324 | -250 | -263 | -310 | -342 | -309 |
| EBITDA | 131 | 115 | 310 | 364 | 140 | 129 | -70 | -96 | 195 | 84 | 112 | 190 | 187 |
| Depreciation & amort. | -9 | -52 | -81 | -68 | -76 | -108 | -62 | -51 | -109 | -55 | -13 | -16 | -36 |
| EBIT | 121 | 63 | 229 | 296 | 64 | 21 | -132 | -147 | 86 | 29 | 98 | 174 | 151 |
| Net financials | -2 | -5 | -7 | -7 | -9 | -13 | -12 | -18 | -21 | -2 | -6 | -93 | -2 |
| Profit before tax | 119 | 57 | 222 | 289 | 56 | 9 | -145 | -165 | 65 | 27 | 93 | 81 | 149 |
| Tax | 31 | 16 | 56 | 69 | 12 | 2 | -31 | 36 | -4 | -0 | -23 | 37 | 33 |
| Net profit | 88 | 41 | 167 | 220 | 43 | 6 | -113 | -201 | 69 | 27 | 115 | 44 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 610 | 483 | 1.256 | 1.426 | 1.080 | 821 | 956 | 714 | 797 | 1.158 | 1.294 | 986 | 832 |
| Equity | 168 | 210 | 376 | 426 | 329 | 336 | 222 | 22 | 91 | 118 | 233 | 277 | 393 |
| Long-term debt | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 96 |
| Short-term debt | 437 | 272 | 877 | 999 | 750 | 485 | 734 | 693 | 706 | 1.041 | 1.061 | 587 | 339 |
| Total debt | 437 | 272 | 877 | 999 | 750 | 485 | 734 | 693 | 706 | 1.041 | 1.061 | 705 | 434 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
EH Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIO STOKER ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Lindstrøm Jørgensen | Chief Executive Officer | 0 companies |
| Erik Holm Hansen | Founder | 0 companies |