| Revenue | DKK 220K | +40% |
| EBITDA | DKK 142K | +183% |
| Net profit | DKK 140K | +266% |
| Total assets | DKK 129K | -6% |
| Equity | DKK -1,3M | +10% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.360 | -84 | 214 | 29 | -433 | -95 | 158 | 220 |
| Staff expenses | -2.310 | -23 | -49 | -3.157 | -345 | -226 | -329 | -78 |
| EBITDA | -950 | -108 | 165 | -3.128 | -978 | -321 | -171 | 142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -950 | -108 | 165 | -3.128 | -978 | -321 | -171 | 142 |
| Net financials | -29 | -34 | -45 | -181 | -138 | -96 | 87 | -3 |
| Profit before tax | -979 | -142 | 120 | -3.309 | -1.116 | -416 | -84 | 140 |
| Tax | -214 | 39 | -0 | -725 | -20 | -0 | -0 | -0 |
| Net profit | -765 | -180 | 120 | -2.583 | -1.095 | -416 | -84 | 140 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 511 | 409 | 194 | 4.473 | 799 | 299 | 137 | 129 |
| Equity | -715 | -895 | -775 | 141 | -954 | -1.370 | -1.454 | -1.315 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.226 | 1.304 | 969 | 4.331 | 1.753 | 1.669 | 1.591 | 1.444 |
| Total debt | 1.226 | 1.304 | 969 | 4.331 | 1.753 | 1.669 | 1.591 | 1.444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Management | Management | 2020 | — | — |
HR Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOF HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Otkjær | Management | 0 companies |
| Henrik Radich Otkjær | Management | 0 companies |