| Revenue | DKK 140K | -76% |
| EBITDA | DKK 12K | -97% |
| Net profit | DKK -1,2M | -220% |
| Total assets | DKK 63,7M | +56% |
| Equity | DKK 5,7M | -17% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 936 | 821 | 971 | 1.067 | 480 | 480 | 580 | 140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 936 | 821 | 10.281 | 965 | 194 | 135 | 406 | 12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 936 | 821 | 10.281 | 965 | 194 | 135 | 406 | 12 |
| Net financials | -781 | -453 | -532 | -823 | -1.055 | -837 | -880 | -1.325 |
| Profit before tax | 156 | 367 | 9.749 | 142 | -861 | -702 | -474 | -1.313 |
| Tax | 35 | 81 | 2.187 | -10 | -67 | -154 | -104 | -131 |
| Net profit | 121 | 286 | 7.562 | 152 | -794 | -548 | -370 | -1.182 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 16.296 | 16.509 | 26.329 | 39.094 | 40.471 | 42.364 | 40.802 | 63.704 |
| Equity | 621 | 907 | 8.469 | 8.621 | 7.827 | 7.280 | 6.910 | 5.728 |
| Long-term debt | 244 | 244 | 15.218 | 15.981 | 16.604 | 17.441 | 18.321 | 17.643 |
| Short-term debt | 15.310 | 15.155 | 253 | 12.108 | 13.521 | 15.121 | 13.067 | 36.496 |
| Total debt | 15.554 | 15.399 | 15.471 | 28.089 | 30.125 | 32.562 | 31.388 | 54.139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2017 | — | — |
JV Management | Management | 2020 | — | — |
ÅT Management | Management | 2020 | — | — |
JJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cosmo 20 ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Skaarup Nielsen | Management | 0 companies |
| Jesper Vedsø Krogh | Management | 0 companies |
| Åge Tang-Andersen | Management | 0 companies |
| Jan Jensen | Management | 0 companies |