| Revenue | DKK 1,8M | +4% |
| EBITDA | DKK 552K | -2% |
| Net profit | DKK 314K | +66% |
| Total assets | DKK 3,8M | +10% |
| Equity | DKK 1,4M | +30% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2.099 | 1.870 | 2.186 | 2.384 | 1.760 | 1.833 |
| Staff expenses | -226 | -731 | -1.247 | -1.370 | -1.443 | -1.196 | -1.281 |
| EBITDA | 453 | 1.369 | 623 | 816 | 941 | 563 | 552 |
| Depreciation & amort. | -66 | -140 | -152 | -152 | -152 | -212 | -135 |
| EBIT | 388 | 1.229 | 471 | 663 | 789 | 352 | 416 |
| Net financials | -4 | -10 | -10 | -95 | -62 | -110 | 19 |
| Profit before tax | 384 | 1.219 | 461 | 568 | 727 | 242 | 435 |
| Tax | 85 | 271 | 114 | 125 | 160 | 53 | 122 |
| Net profit | 300 | 948 | 347 | 443 | 567 | 189 | 314 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.127 | 2.358 | 4.899 | 3.873 | 3.769 | 3.430 | 3.782 |
| Equity | 350 | 1.298 | 895 | 988 | 1.204 | 1.043 | 1.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 777 | 1.059 | 4.003 | 2.885 | 2.565 | 2.387 | 2.425 |
| Total debt | 777 | 1.059 | 4.003 | 2.885 | 2.565 | 2.387 | 2.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2019 | — | — |
PA Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOGA NORDIC ApS | Company | 90.0% | 90.0% | 2019 |
| Individual | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Larsson | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |