| Revenue | DKK 4,2M | -16% |
| EBITDA | DKK 1,7M | +13% |
| Net profit | DKK 1M | +17% |
| Total assets | DKK 7M | +31% |
| Equity | DKK 1,9M | +3% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.790 | 1.690 | 2.439 | 2.986 | 2.699 | 3.171 | 2.651 | 2.680 | 1.644 | 3.070 | 4.039 | 4.360 | 4.989 | 4.195 |
| Staff expenses | -2.601 | -1.718 | -1.835 | -2.251 | -2.453 | -2.659 | -2.037 | -1.722 | -1.650 | -1.412 | -1.957 | -2.756 | -3.452 | -2.519 |
| EBITDA | 188 | -27 | 604 | 735 | 246 | 513 | 615 | 958 | 1.644 | 1.658 | 2.082 | 1.604 | 1.487 | 1.676 |
| Depreciation & amort. | -143 | -30 | -47 | -86 | -100 | -105 | -96 | -116 | -132 | -123 | -167 | -209 | -287 | -262 |
| EBIT | 46 | -57 | 557 | 649 | 146 | 408 | 519 | 843 | 1.512 | 1.535 | 1.915 | 1.395 | 1.200 | 1.414 |
| Net financials | 92 | 1 | -25 | -4 | -14 | -52 | -48 | -63 | -113 | -116 | -103 | -150 | -50 | -73 |
| Profit before tax | 138 | -57 | 532 | 645 | 132 | 356 | 471 | 780 | 1.399 | 1.419 | 1.812 | 1.245 | 1.150 | 1.341 |
| Tax | 19 | -1 | 64 | 151 | 29 | 70 | 104 | 171 | 297 | 325 | 388 | 267 | 258 | 294 |
| Net profit | 119 | -56 | 468 | 495 | 103 | 286 | 368 | 608 | 1.102 | 1.094 | 1.424 | 979 | 892 | 1.047 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.016 | 2.329 | 2.727 | 2.459 | 3.357 | 3.898 | 4.612 | 5.072 | 4.725 | 5.632 | 8.181 | 5.585 | 5.321 | 6.954 |
| Equity | 1.097 | 1.041 | 1.508 | 1.253 | 1.056 | 1.042 | 1.260 | 1.268 | 1.869 | 1.963 | 2.388 | 2.366 | 1.850 | 1.897 |
| Long-term debt | 0 | 0 | 0 | 137 | 26 | 66 | 97 | 163 | 310 | 307 | 387 | 249 | 175 | 293 |
| Short-term debt | 1.919 | 1.288 | 1.185 | 1.021 | 2.224 | 2.736 | 3.194 | 3.571 | 2.488 | 3.286 | 5.331 | 2.877 | 3.236 | 4.703 |
| Total debt | 1.919 | 1.288 | 1.185 | 1.158 | 2.250 | 2.801 | 3.291 | 3.734 | 2.798 | 3.593 | 5.718 | 3.126 | 3.411 | 4.996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Audit | Audit | 2001 | — | — |
CO Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COH INVEST ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Mango Nielsen | Audit | 0 companies |
| Carl Ole Hansen | Management | 0 companies |