| Revenue | DKK 1,3M | -26% |
| EBITDA | DKK -823K | +69% |
| Net profit | DKK -772K | +69% |
| Total assets | DKK 81,3M | -1% |
| Equity | DKK 38,8M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 979 | 1.164 | 903 | 1.036 | 1.069 | 1.111 | 1.500 | 1.986 | 1.344 | 2.145 | 1.756 | 1.742 | 1.291 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 759 | 841 | 903 | 1.036 | 2.669 | 856 | 1.500 | 1.986 | 4.284 | 12.017 | -672 | -2.699 | -823 |
| Depreciation & amort. | -0 | -0 | -190 | -190 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 759 | 841 | 713 | 846 | 2.669 | 856 | 1.500 | 1.986 | 4.284 | 12.017 | -672 | -2.699 | -823 |
| Net financials | -401 | -462 | -309 | -365 | -14 | -169 | -152 | -287 | -139 | 552 | -58 | -466 | -163 |
| Profit before tax | 359 | 379 | 405 | 481 | 2.656 | 687 | 1.348 | 1.699 | 4.146 | 12.570 | -730 | -3.165 | -986 |
| Tax | 89 | 62 | 118 | 91 | 554 | 207 | 240 | 374 | 912 | 2.790 | -157 | -693 | -214 |
| Net profit | 269 | 317 | 287 | 390 | 2.102 | 481 | 1.107 | 1.325 | 3.233 | 9.780 | -573 | -2.472 | -772 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.449 | 19.304 | 19.081 | 25.564 | 55.696 | 61.510 | 59.639 | 61.217 | 70.965 | 87.355 | 86.157 | 82.402 | 81.253 |
| Equity | 4.688 | 5.005 | 5.292 | 5.682 | 29.660 | 30.141 | 28.248 | 29.573 | 32.806 | 42.586 | 42.013 | 39.541 | 38.769 |
| Long-term debt | 8.847 | 8.418 | 7.820 | 16.154 | 15.927 | 21.002 | 21.025 | 21.188 | 27.117 | 31.006 | 30.963 | 30.887 | 30.820 |
| Short-term debt | 5.649 | 5.635 | 5.738 | 3.451 | 3.287 | 3.477 | 3.463 | 3.484 | 3.353 | 3.833 | 3.726 | 3.331 | 3.429 |
| Total debt | 14.496 | 14.053 | 13.558 | 19.606 | 19.214 | 24.479 | 24.488 | 24.672 | 30.470 | 34.839 | 34.689 | 34.218 | 34.248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2015 | — | — |
KM Management | Management | 2001 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COUSIN CORP. ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sebastian Thøger Nielsen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Alexander Stig Paciorek Nielsen | Chief Executive Officer | 0 companies |
| Vigga Louise Svensson | Board of Directors | 0 companies |
| Eva Amalie Nielsen | Board of Directors | 0 companies |
| Thomas Christian Enevoldsen | Board of Directors | 0 companies |
| Rosanna Julie Svensson | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Eric Korre Horten | Board of Directors | 0 companies |