| Revenue | DKK -170K | -85% |
| EBITDA | DKK -170K | +83% |
| Net profit | DKK -351K | -39% |
| Total assets | DKK 2K | -100% |
| Equity | DKK -139,6M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -5.924 | -1.672 | -1.105 | -170 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -544 | -115 | -0 | -0 | -0 |
| EBITDA | 2.493 | -363 | -620 | -2.018 | 12.192 | 6.794 | 18.223 | 4.728 | -1.005 | -170 |
| Depreciation & amort. | -196.748 | -23.418 | -284 | -49.069 | 14.868 | -21.758 | 12.131 | 3.200 | 50 | -0 |
| EBIT | -194.256 | -23.782 | -904 | -51.086 | -2.676 | -14.964 | 6.093 | 1.528 | -1.055 | -170 |
| Net financials | 0 | 0 | 0 | 0 | -9 | -1.521 | -3.401 | 21.966 | 802 | -181 |
| Profit before tax | -194.256 | -23.782 | -904 | -51.086 | -2.685 | -16.485 | 2.692 | 23.494 | -253 | -351 |
| Tax | 1.300 | -0 | -2.120 | -722 | -11.373 | -430 | -2.541 | -1.656 | -0 | -0 |
| Net profit | -195.555 | -23.782 | 1.216 | -50.365 | 8.689 | -16.055 | 5.232 | 25.150 | -253 | -351 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 235.034 | 235.107 | 256.107 | 231.184 | 165.350 | 115.273 | 76.435 | 35.731 | 11.406 | 2 |
| Equity | -89.052 | -112.834 | -111.618 | -161.983 | -153.294 | -169.349 | -164.117 | -138.967 | -139.219 | -139.570 |
| Long-term debt | 222.674 | 209.144 | 162.042 | 172.055 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101.413 | 138.797 | 205.684 | 221.112 | 318.644 | 284.623 | 240.552 | 174.698 | 146.625 | 139.573 |
| Total debt | 324.086 | 347.941 | 367.725 | 393.167 | 318.644 | 284.623 | 240.552 | 174.698 | 146.625 | 139.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Unofficial title | Unofficial title | 2022 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MS Management | Management | 2004 | — | — |
CJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COSMA HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
NOBI D ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jul Madsen | Unofficial title | 0 companies |
| Johnny Bihl | Chief Executive Officer | 0 companies |
| Mogens Sønderup | Management | 0 companies |
| Claus Jørgen Søgaard Poulsen | Management | 0 companies |
| Ole Christian Vad | Chairman | 0 companies |
| Susanne Sønderup | Board of Directors | 0 companies |
| Jonna Søgaard Poulsen | Board of Directors | 0 companies |
| Jørgen Meyer | Chairman | 0 companies |
| Henning Norup | Chairman | 0 companies |
| Jens-Olav Harmsen | Board of Directors | 0 companies |