| Revenue | DKK -419K | -226% |
| EBITDA | DKK -419K | -226% |
| Net profit | DKK -297K | -230% |
| Total assets | DKK 15,8M | +1% |
| Equity | DKK 4,5M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | -846 | 5.585 | 12.869 | 18.313 | 18.277 | 19.308 | 20.174 | 3.362 | -1.001 | -1.276 | 72 | 332 | -419 |
| Staff expenses | -788 | -5.872 | -23.153 | -23.301 | -25.510 | -25.995 | -25.882 | -28.077 | -15.746 | -1.507 | -156 | -0 | -0 | -0 |
| EBITDA | -761 | -6.718 | -17.568 | -10.432 | -7.197 | -7.718 | -6.575 | -7.903 | -12.384 | -2.507 | -1.433 | 72 | 332 | -419 |
| Depreciation & amort. | -0 | -272 | -3.217 | -2.941 | -3.068 | -3.250 | -2.550 | -1.002 | -838 | -728 | -548 | -285 | -85 | -5 |
| EBIT | -761 | -6.990 | -20.785 | -13.374 | -10.265 | -10.967 | -9.125 | -8.904 | -13.222 | -3.235 | -1.981 | -213 | 247 | -424 |
| Net financials | -7 | -138 | -1.083 | -554 | 77 | -65 | -105 | -192 | -184 | -107 | -99 | -82 | -363 | 6 |
| Profit before tax | -384 | -7.128 | -21.867 | -13.928 | -10.187 | -11.032 | -9.230 | -9.096 | -13.405 | -3.343 | -2.080 | -295 | -116 | -418 |
| Tax | 192 | -1.534 | -4.797 | -3.495 | -2.401 | -2.465 | -2.030 | -2.001 | -2.949 | -895 | -579 | -65 | -25 | -121 |
| Net profit | -576 | -5.594 | -17.070 | -10.433 | -7.786 | -8.568 | -7.200 | -7.095 | -10.456 | -2.448 | -1.501 | -230 | -90 | -297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 846 | 16.011 | 18.794 | 18.227 | 16.374 | 15.877 | 13.068 | 15.580 | 13.103 | 11.025 | 12.203 | 13.704 | 15.592 | 15.826 |
| Equity | -496 | -5.601 | -22.671 | 9.961 | 8.874 | 7.707 | 3.907 | 6.312 | 9.055 | 6.608 | 5.107 | 4.877 | 4.787 | 4.490 |
| Long-term debt | 807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 750 | 1.026 | 1.132 | 1.138 | 1.153 |
| Short-term debt | 1.343 | 21.612 | 41.465 | 8.267 | 7.500 | 8.170 | 9.162 | 9.268 | 3.748 | 3.667 | 6.070 | 7.695 | 9.668 | 10.183 |
| Total debt | 1.343 | 21.612 | 41.465 | 8.267 | 7.500 | 8.170 | 9.162 | 9.268 | 4.048 | 4.417 | 7.096 | 8.827 | 10.806 | 11.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SÅ Management | Management | 2012 | — | — |
TC Management | Management | 2025 | — | — |
CB Management | Management | 2021 | — | — |
SB Management | Management | 2022 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOKKEDAL SLOT ApS | Company | 100.0% | 100.0% | 2023 |
M. GOLDSCHMIDT EJENDOMME A/S | Company | 100.0% | 100.0% | 2023 |
M. GOLDSCHMIDT HOLDING A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Åberg Pedersen | Management | 0 companies |
| Tine Cederholm Bemberg | Management | 0 companies |
| Christian Bertelsen | Management | 0 companies |
| Søren Bjørn Hansen | Management | 0 companies |
| Birger Baunhøj Sørensen | Chief Executive Officer | 0 companies |
| Michael Telling Jørgensen | Chief Executive Officer | 0 companies |
| Henrik Lið | Board of Directors | 0 companies |
| Claus Vange Mynster | Board of Directors | 0 companies |
| Christian Torben Richter | Board of Directors | 0 companies |
| Niels Thomas Heering | Board of Directors | 0 companies |
| Mikael Goldschmidt | Chairman | 0 companies |