| Revenue | DKK 3M | -3% |
| EBITDA | DKK 1,2M | -8% |
| Net profit | DKK 76K | -87% |
| Total assets | DKK 7,2M | +6% |
| Equity | DKK 1,1M | +7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.338 | 1.463 | 1.677 | 2.324 | 2.131 | 2.537 | 3.271 | 2.989 | 3.632 | 4.410 | 4.170 | 3.472 | 3.070 | 2.985 |
| Staff expenses | -1.017 | -1.036 | -1.125 | -2.084 | -1.909 | -2.486 | -2.442 | -2.290 | -2.317 | -2.370 | -1.935 | -2.094 | -1.748 | -1.696 |
| EBITDA | 321 | 427 | 552 | 218 | 199 | 50 | 829 | 699 | 1.315 | 2.040 | 2.214 | 1.348 | 1.250 | 1.151 |
| Depreciation & amort. | -47 | -50 | -51 | -28 | -47 | -60 | -289 | -400 | -211 | -379 | -353 | -437 | -470 | -499 |
| EBIT | 275 | 377 | 501 | 190 | 152 | -10 | 540 | 299 | 1.103 | 1.661 | 1.862 | 911 | 779 | 652 |
| Net financials | 15 | -7 | 4 | -23 | 32 | 63 | -317 | -119 | 182 | -14 | -119 | -173 | -8 | -506 |
| Profit before tax | 290 | 370 | 504 | 167 | 184 | 52 | 223 | 180 | 1.286 | 1.647 | 1.743 | 738 | 771 | 146 |
| Tax | 74 | 96 | 128 | 41 | 42 | 15 | 52 | 97 | 264 | 352 | 390 | 157 | 187 | 70 |
| Net profit | 216 | 274 | 376 | 126 | 141 | 37 | 171 | 82 | 1.021 | 1.295 | 1.353 | 581 | 584 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.056 | 1.011 | 1.521 | 1.925 | 2.063 | 1.944 | 2.424 | 2.243 | 3.791 | 5.941 | 7.437 | 7.361 | 6.766 | 7.200 |
| Equity | 349 | 423 | 549 | 675 | 466 | 503 | 674 | 757 | 1.353 | 1.648 | 1.801 | 1.182 | 1.066 | 1.142 |
| Long-term debt | 0 | 0 | 0 | 24 | 48 | 19 | 567 | 598 | 713 | 737 | 691 | 4.665 | 4.580 | 4.420 |
| Short-term debt | 705 | 586 | 972 | 1.209 | 1.538 | 1.415 | 1.178 | 888 | 1.725 | 3.513 | 4.811 | 1.232 | 730 | 1.171 |
| Total debt | 705 | 586 | 972 | 1.234 | 1.585 | 1.434 | 1.745 | 1.487 | 2.438 | 4.251 | 5.502 | 5.897 | 5.310 | 5.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2010 | — | — |
RE Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COWCON HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Edwin Linde | Management | 0 companies |
| Rikke Engelbrecht Pedersen | Management | 0 companies |