| Revenue | DKK 4,4M | +24% |
| EBITDA | DKK 410K | +405% |
| Net profit | DKK 182K | +1751% |
| Total assets | DKK 5,8M | +11% |
| Equity | DKK 2,6M | +7% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.649 | 10.221 | 11.532 | 11.939 | 11.138 | 4.813 | 3.915 | 4.177 | 4.177 | 2.935 | 2.791 | 3.490 | 3.567 | 4.421 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -3.967 | -3.817 | -3.937 | -3.543 | -3.505 | -3.422 | -3.462 | -3.486 | -3.964 |
| EBITDA | -34 | 222 | 537 | 776 | 379 | 822 | 98 | 241 | 634 | -571 | -632 | 15 | 81 | 410 |
| Depreciation & amort. | -116 | -76 | -67 | -81 | -128 | -169 | -202 | -290 | -274 | -231 | -182 | -197 | -95 | -113 |
| EBIT | -150 | 147 | 471 | 695 | 251 | 653 | -104 | -49 | 360 | -801 | -813 | -182 | -14 | 298 |
| Net financials | -9 | -2 | -3 | -9 | -3 | 35 | -2 | -38 | 10 | -27 | -37 | 7 | 40 | -56 |
| Profit before tax | -158 | 144 | 468 | 686 | 248 | 688 | -106 | -87 | 370 | -828 | -850 | -175 | 26 | 242 |
| Tax | -21 | 38 | 110 | 139 | 69 | 151 | -17 | -14 | 88 | -177 | -181 | -32 | 16 | 60 |
| Net profit | -137 | 106 | 357 | 547 | 179 | 537 | -89 | -74 | 282 | -651 | -669 | -143 | 10 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.490 | 4.311 | 4.581 | 5.499 | 5.706 | 5.756 | 6.008 | 5.581 | 6.337 | 5.207 | 4.834 | 5.247 | 5.228 | 5.786 |
| Equity | 2.464 | 2.570 | 2.928 | 3.475 | 3.655 | 4.191 | 3.703 | 3.629 | 3.911 | 3.261 | 2.591 | 2.449 | 2.458 | 2.641 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 299 | 227 | 152 | 80 | 136 | 219 | 353 |
| Short-term debt | 2.026 | 1.740 | 1.654 | 2.024 | 2.038 | 1.551 | 2.088 | 1.639 | 2.199 | 1.794 | 2.163 | 2.662 | 2.551 | 2.792 |
| Total debt | 2.026 | 1.740 | 1.654 | 2.024 | 2.038 | 1.551 | 2.283 | 1.938 | 2.425 | 1.946 | 2.243 | 2.798 | 2.770 | 3.145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AM | Audit | 1991 | — | — |
DR Management | Management | 1991 | — | — |
FE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COXCOMB ApS | Company | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Hoxer Madsen | Chief Executive Officer | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Frank Elo Madsen | Management | 0 companies |