| Revenue | DKK 3,7M | -65% |
| EBITDA | DKK 26,2M | -80% |
| Net profit | DKK 11,6M | -91% |
| Total assets | DKK 39,8M | -88% |
| Equity | DKK 408K | -100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 11.371 | 13.552 | 17.106 | 10.694 | 8.792 | 10.568 | 3.732 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45.186 | 5.098 | 2.489 | 2.994 | -11.233 | 128.537 | 26.224 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45.186 | 5.098 | 2.489 | 2.994 | -11.233 | 128.537 | 26.224 |
| Net financials | -6.799 | -6.729 | 13.367 | 14.315 | 8.993 | 51.382 | -8.902 |
| Profit before tax | -51.986 | 20.859 | 131.634 | 31.913 | 82.714 | 179.919 | 17.322 |
| Tax | -0 | 6 | -722 | -1.280 | 4.757 | 51.712 | 5.683 |
| Net profit | -51.986 | 20.854 | 132.356 | 33.193 | 77.957 | 128.207 | 11.639 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 323.011 | 466.001 | 610.895 | 367.429 | 500.030 | 333.920 | 39.820 |
| Equity | 132.041 | 245.895 | 378.252 | 201.577 | 279.534 | 120.053 | 408 |
| Long-term debt | 0 | 209.215 | 44.353 | 113.524 | 110.884 | 38.201 | 0 |
| Short-term debt | 190.970 | 10.891 | 188.290 | 51.244 | 93.831 | 143.403 | 39.004 |
| Total debt | 190.970 | 220.106 | 232.643 | 164.768 | 204.715 | 181.604 | 39.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2013 | — | — |
AM | Audit | 1990 | — | — |
NC Management | Management | 2016 | — | — |
DR Management | Management | 1990 | — | — |
SD Unofficial title | Unofficial title | 2019 | — | — |
PM Management | Management | 2014 | — | — |
TW Management | Management | 2013 | — | — |
MJ Management | Management | 2016 | — | — |
JS Management | Management | 2013 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
HW Management | Management | 2007 | — | — |
PO Management | Management | 2018 | — | — |
JP Management | Management | 2007 | — | — |
MA Management | Management | 2013 | — | — |
AÅ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
VR Management | Management | 2019 | — | — |
RM Management | Management | 2017 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
KG 45 ApS | Company | 25.0% | 25.0% | 2015 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael John Fitzgerald | Management | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Niels Christian Wedell-Wedellsborg | Management | 0 companies |
| Dan Rybak | Management | 0 companies |
| Søren Damgaard | Unofficial title | 0 companies |
| Peter Matzen Drachmann | Management | 0 companies |
| Tony Wendt Crépault | Management | 0 companies |
| Michael Jensen | Management | 0 companies |
| Jacob Smed | Management | 0 companies |
| Anette Lonsdale | Chief Executive Officer | 0 companies |
| Henrik Wessmann Jensen | Management | 0 companies |
| Pernille Ohlsen | Management | 0 companies |
| Jesper Pedersen Damborg | Management | 0 companies |
| Micheal A Dal Bello | Management | 0 companies |
| Arild Åge Hovland | Chief Executive Officer | 0 companies |
| Vibeke Rohde | Management | 0 companies |
| Rasmus Madsen | Management | 0 companies |
| Torstein Hagen | Chief Executive Officer | 0 companies |
| Claus Ørskov | Chairman | 0 companies |
| Claus Rene Klostermann | Board of Directors | 0 companies |
| Michael Lexner | Board of Directors | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Lutz Könnecker | Board of Directors | 0 companies |
| Angelina Wessmann Jensen | Board of Directors | 0 companies |
| Michael Luigi Mazzoni | Board of Directors | 0 companies |
| Jan Helvig | Board of Directors | 0 companies |
| Henrik Bøge Mikkelsen | Chairman | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |