| Revenue | DKK 13,7M | -3% |
| EBITDA | DKK 20,7M | +104% |
| Net profit | DKK 15,9M | +236% |
| Total assets | DKK 378,2M | +2% |
| Equity | DKK 172,5M | -2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -244 | 11.298 | 11.906 | 11.975 | 12.062 | 12.298 | 13.760 | 14.142 | 13.705 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51.162 | 12.116 | 46.212 | 19.325 | 60.062 | 25.298 | -25.340 | 10.142 | 20.705 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51.162 | 12.116 | 46.212 | 19.325 | 60.062 | 25.298 | -25.340 | 10.142 | 20.705 |
| Net financials | 131 | -5.318 | -3.242 | -1.944 | -1.274 | -1.263 | -4.371 | -2.937 | -1.271 |
| Profit before tax | 51.293 | 5.981 | 42.970 | 17.381 | 58.788 | 24.035 | -29.712 | 7.204 | 19.434 |
| Tax | 11.285 | 1.316 | 9.453 | 3.824 | 12.933 | 5.288 | -6.528 | 2.465 | 3.490 |
| Net profit | 40.008 | 4.665 | 33.517 | 13.557 | 45.855 | 18.747 | -23.184 | 4.739 | 15.944 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 231.390 | 227.616 | 261.821 | 270.258 | 317.885 | 330.257 | 295.208 | 370.630 | 378.218 |
| Equity | 100.161 | 104.826 | 138.343 | 151.900 | 197.754 | 204.001 | 171.818 | 176.557 | 172.501 |
| Long-term debt | 110.249 | 100.175 | 100.771 | 92.148 | 81.020 | 81.833 | 86.085 | 155.075 | 154.677 |
| Short-term debt | 9.694 | 10.014 | 653 | 332 | 298 | 1.197 | 1.119 | 1.131 | 10.968 |
| Total debt | 119.944 | 110.189 | 101.424 | 92.480 | 81.319 | 83.030 | 87.204 | 156.207 | 165.645 |
| 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 | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| 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 |
| Sune Bacher | Board of Directors | 0 companies |
| Thor Wiig | Board of Directors | 0 companies |
| Eva Maria Stina Wilson | Board of Directors | 0 companies |
| Martin Grimm Strømme | Board of Directors | 0 companies |
| Hans Gunnar Martinsen | Board of Directors | 0 companies |
| Erik Sternhard Mattias Wilson | Board of Directors | 0 companies |
| Edgar Haugen | Chairman | 0 companies |