| Revenue | DKK 99K | -1% |
| EBITDA | DKK 53K | -15% |
| Net profit | DKK 16K | +104% |
| Total assets | DKK 1,4M | +2% |
| Equity | DKK 364K | +339% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.198 | 719 | 1.147 | 1.158 | 948 | 1.178 | 98 | 98 | 98 | 98 | 100 | 100 | 100 | 99 |
| Staff expenses | -293 | -226 | -231 | -247 | -312 | -422 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -180 | -28 | -234 | -106 | -25 | 80 | 79 | 89 | -2 | 56 | 44 | -184 | 63 | 53 |
| Depreciation & amort. | -4 | -4 | -8 | -6 | -32 | -99 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -184 | -32 | -242 | -112 | -57 | -19 | 79 | 89 | -2 | 56 | 44 | -184 | 63 | 53 |
| Net financials | -26 | 289 | 957 | 2.596 | -578 | -85 | -80 | -68 | -217 | 27 | 21 | -90 | -494 | -37 |
| Profit before tax | -210 | 256 | 715 | 2.485 | -635 | -104 | -1 | 21 | -219 | 83 | 65 | -274 | -431 | 16 |
| Tax | -0 | -0 | -42 | -18 | -5 | -302 | 293 | -0 | -0 | -79 | -149 | -56 | -0 | -0 |
| Net profit | -210 | 256 | 757 | 2.503 | -630 | 198 | -294 | 21 | -219 | 162 | 214 | -218 | -431 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.373 | 3.618 | 4.414 | 7.124 | 2.657 | 3.468 | 2.576 | 2.512 | 1.928 | 2.025 | 2.245 | 2.005 | 1.410 | 1.433 |
| Equity | 2.230 | 2.486 | 3.243 | 5.745 | -185 | 13 | -281 | -260 | -479 | -317 | -103 | -321 | -152 | 364 |
| Long-term debt | 535 | 522 | 524 | 562 | 1.549 | 1.549 | 1.550 | 1.500 | 1.500 | 1.500 | 0 | 0 | 0 | 0 |
| Short-term debt | 609 | 610 | 647 | 816 | 1.293 | 1.906 | 1.307 | 1.272 | 907 | 843 | 2.348 | 2.326 | 1.562 | 1.069 |
| Total debt | 1.144 | 1.132 | 1.171 | 1.378 | 2.842 | 3.455 | 2.858 | 2.772 | 2.407 | 2.343 | 2.348 | 2.326 | 1.562 | 1.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NU Management | Management | 1989 | — | — |
JV Management | Management | 2008 | — | — |
ÅT Management | Management | 2008 | — | — |
JA Founder | Founder | 1989 | — | — |
PL Founder | Founder | 1989 | — | — |
LM Management | Management | 1989 | — | — |
PB Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cosmo 85 ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2009 | |
TANG INVEST HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
CKJ Property ApS | Company | 50.0% | 50.0% | 2015 |
KROGH INVEST HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ulrich Madsen | Management | 0 companies |
| Jesper Vedsø Krogh | Management | 0 companies |
| Åge Tang-Andersen | Management | 0 companies |
| Jens Aage Jerslev | Founder | 0 companies |
| Poul Lauge Jensen | Founder | 0 companies |
| Leif Møller Sørensen | Management | 0 companies |
| Peter Bach | Founder | 0 companies |
| Lida Hulgaard | Board of Directors | 0 companies |
| Lars Svenning Andersen | Board of Directors | 0 companies |
| Karl-Otto Bøgh-Kristensen | Board of Directors | 0 companies |
| Erik Steen Jensen | Board of Directors | 0 companies |
| Flemming Andreasen | Board of Directors | 0 companies |