| Revenue | DKK 5,1M | +2% |
| EBITDA | DKK 13M | +978% |
| Net profit | DKK 7,6M | +654% |
| Total assets | DKK 133M | +10% |
| Equity | DKK 22,4M | +60% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 3.799 | 4.253 | 4.720 | 4.872 | 4.996 | 5.111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.977 | 3.163 | -1.999 | 69.103 | 1.203 | 12.959 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.977 | 3.163 | -1.999 | 69.103 | 1.203 | 12.959 |
| Net financials | -4.543 | -5.220 | -2.337 | -1.077 | -3.020 | -3.081 |
| Profit before tax | 6.434 | -2.057 | -4.336 | 68.026 | -1.818 | 9.878 |
| Tax | -0 | -0 | -390 | 814 | -436 | 2.229 |
| Net profit | 6.434 | -2.057 | -3.946 | 67.212 | -1.382 | 7.649 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 50.792 | 51.086 | 50.452 | 121.200 | 121.212 | 133.009 |
| Equity | -65.360 | -67.417 | -71.363 | -4.152 | 14.007 | 22.408 |
| Long-term debt | 77.727 | 76.888 | 78.651 | 78.146 | 90.453 | 90.980 |
| Short-term debt | 38.425 | 41.615 | 43.164 | 45.880 | 15.848 | 16.270 |
| Total debt | 116.152 | 118.503 | 121.815 | 124.026 | 106.301 | 107.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2008 | — | — |
NJ Management | Management | 2007 | — | — |
ÅT Management | Management | 2008 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cosmo 20 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Vedsø Krogh | Management | 0 companies |
| Niels Jørgen Cramer | Management | 0 companies |
| Åge Tang-Andersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |