| Revenue | DKK 4,7M | +6% |
| EBITDA | DKK 12,9M | +0% |
| Net profit | DKK 8,4M | +54% |
| Total assets | DKK 114,9M | +11% |
| Equity | DKK 15,7M | +142% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 3.986 | 4.115 | 4.234 | 4.362 | 4.435 | 4.715 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.499 | 2.978 | 2.052 | 29.711 | 12.844 | 12.882 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.499 | 2.978 | 2.052 | 29.711 | 12.844 | 12.882 |
| Net financials | -2.009 | -1.658 | 661 | 30.266 | -6.137 | -2.009 |
| Profit before tax | 2.489 | 1.320 | 2.713 | 59.977 | 6.707 | 10.873 |
| Tax | 1.195 | 330 | 779 | 6.825 | 1.244 | 2.450 |
| Net profit | 1.294 | 990 | 1.934 | 53.151 | 5.463 | 8.423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 63.901 | 63.752 | 68.204 | 128.481 | 103.879 | 114.932 |
| Equity | -23.042 | -22.052 | -20.118 | 33.033 | 6.497 | 15.703 |
| Long-term debt | 75.292 | 74.662 | 76.764 | 75.886 | 80.076 | 80.801 |
| Short-term debt | 5.277 | 5.077 | 4.876 | 6.317 | 2.809 | 1.259 |
| Total debt | 80.569 | 79.738 | 81.640 | 82.204 | 82.885 | 82.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2008 | — | — |
ÅT Management | Management | 2008 | — | — |
JI Audit | Audit | 1975 | — | — |
JE Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cosmo 83 ApS | Company | 10.0% | 10.0% | 2006 |
| Individual | 33.3% | 33.3% | 2006 | |
Cosmo 5 ApS | Company | 100.0% | 100.0% | 2017 |
TANG INVEST HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
CKJ Property ApS | Company | 20.0% | 20.0% | 2015 |
KROGH INVEST HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Vedsø Krogh | Management | 0 companies |
| Åge Tang-Andersen | Management | 0 companies |
| John Ivar Kløvdal | Audit | 0 companies |
| Joan Elisabeth Cramer | Management | 0 companies |
| Svend Jensen Hovvang | Chairman | 0 companies |
| Christian Claes Remien | Board of Directors | 0 companies |
| Harry Ruby Andreasen | Board of Directors | 0 companies |
| Mogens Larsen | Board of Directors | 0 companies |