| Revenue | DKK 43,3M | +2318% |
| EBITDA | DKK 43,3M | +2318% |
| Net profit | DKK 42,8M | +13905% |
| Total assets | DKK 65,6M | +27% |
| Equity | DKK 63,2M | +211% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.274 | 2.843 | 3.965 | 4.397 | 4.012 | 45.762 | 1.792 | 43.321 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.274 | 2.843 | 3.965 | 14.994 | 6.306 | 38.699 | 1.792 | 43.321 |
| Depreciation & amort. | 15 | -5 | -34 | -40 | -44 | -44 | -43 | -22 |
| EBIT | 2.260 | 2.839 | 3.931 | 14.954 | 6.263 | 38.655 | 1.749 | 43.299 |
| Net financials | -2.504 | -2.843 | -2.579 | -2.361 | -2.454 | -1.844 | -1.359 | -504 |
| Profit before tax | -244 | -4 | 1.352 | 12.593 | 3.808 | 36.811 | 390 | 42.796 |
| Tax | -104 | 114 | 149 | 2.271 | 305 | 119 | 84 | -45 |
| Net profit | -140 | -118 | 1.203 | 10.322 | 3.196 | 36.692 | 306 | 42.841 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 82.067 | 73.051 | 73.867 | 83.779 | 88.104 | 52.700 | 51.811 | 65.577 |
| Equity | 13.401 | 13.283 | 14.486 | 24.808 | 28.003 | 20.026 | 20.332 | 63.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68.666 | 59.768 | 59.381 | 56.853 | 57.523 | 31.861 | 30.667 | 2.404 |
| Total debt | 68.666 | 59.768 | 59.381 | 56.853 | 57.523 | 31.861 | 30.667 | 2.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Management | Management | 2006 | — | — |
AL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cobx DK ApS | Company | 90.0% | 90.0% | 2020 |
CONSORT ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Engelborg | Management | 0 companies |
| Ann Lone Christiansen | Management | 0 companies |
| Allan Kaare Klug | Chairman | 0 companies |
| Anu Christina Hollmen Olesen | Board of Directors | 0 companies |
| Jens Harpøth Zilstorff | Board of Directors | 0 companies |
| Louis Herman Reippurt Glesner | Board of Directors | 0 companies |
| Peer Meisner | Chairman | 0 companies |