| Revenue | DKK 18,1M | -3% |
| EBITDA | DKK 30,1M | +3931% |
| Net profit | DKK 21,8M | +912% |
| Total assets | DKK 413,7M | +3% |
| Equity | DKK 184,2M | +1% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.369 | 13.148 | 16.000 | 16.029 | 16.140 | 16.563 | 18.172 | 18.747 | 18.117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 54.055 | 14.236 | 41.633 | 25.679 | 67.140 | 13.563 | -18.828 | 747 | 30.117 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54.055 | 14.236 | 41.633 | 25.679 | 67.140 | 13.563 | -18.828 | 747 | 30.117 |
| Net financials | 338 | -7.278 | -4.705 | -2.617 | -1.904 | -1.858 | -6.353 | -4.185 | -2.056 |
| Profit before tax | 54.393 | 5.871 | 36.928 | 23.062 | 65.236 | 11.705 | -25.180 | -3.438 | 28.061 |
| Tax | 11.969 | 1.292 | 8.124 | 5.074 | 14.352 | 2.575 | -5.530 | -756 | 6.285 |
| Net profit | 42.424 | 4.579 | 28.804 | 17.988 | 50.884 | 9.130 | -19.651 | -2.682 | 21.775 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 302.225 | 307.132 | 322.037 | 331.070 | 381.811 | 378.540 | 342.381 | 403.492 | 413.715 |
| Equity | 125.371 | 129.950 | 148.254 | 166.242 | 217.126 | 213.756 | 185.105 | 182.423 | 184.199 |
| Long-term debt | 159.899 | 149.292 | 151.549 | 137.790 | 123.347 | 121.065 | 119.665 | 185.080 | 184.607 |
| Short-term debt | 4.986 | 14.629 | 850 | 579 | 747 | 1.591 | 1.425 | 1.449 | 5.555 |
| Total debt | 164.885 | 163.921 | 152.399 | 138.369 | 124.094 | 122.656 | 121.091 | 186.529 | 190.161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2018 | — | — |
VS Management | Management | 2016 | — | — |
I2 Founder | Founder | 2016 | — | — |
EF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Køge Midco ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Fredrik Pihl | Management | 0 companies |
| Vidar Skoglund | Management | 0 companies |
| Investorprosjekt 269 AS | Founder | 0 companies |
| Eirik Forthun | Management | 0 companies |
| Petter Nilsen | Chairman | 0 companies |
| Hans Gunnar Martinsen | Board of Directors | 0 companies |
| Sune Bacher | Board of Directors | 0 companies |
| Thor Wiig | Board of Directors | 0 companies |
| Martin Grimm Strømme | Board of Directors | 0 companies |
| Eva Maria Stina Wilson | Board of Directors | 0 companies |
| Erik Sternhard Mattias Wilson | Board of Directors | 0 companies |
| Edgar Haugen | Chairman | 0 companies |