| Revenue | DKK 2,1M | +13% |
| EBITDA | DKK 239K | +1658% |
| Net profit | DKK 70K | +247% |
| Total assets | DKK 1,3M | -28% |
| Equity | DKK 92K | +320% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.427 | -2.429 | — | — | 1.077 | 1.898 | 1.889 | 2.143 |
| Staff expenses | -1.793 | -2.397 | -0 | -0 | -1.448 | -1.986 | -1.875 | -1.904 |
| EBITDA | 1.821 | 168 | 0 | 0 | -371 | -88 | 14 | 239 |
| Depreciation & amort. | 114 | -100 | -0 | -0 | -5 | -28 | -103 | -127 |
| EBIT | 1.707 | 68 | 0 | 0 | -376 | -115 | -89 | 112 |
| Net financials | 21 | -71 | 0 | 0 | -19 | -0 | 17 | 0 |
| Profit before tax | 1.728 | 6 | 0 | 0 | -395 | -115 | -80 | 112 |
| Tax | 388 | 31 | -0 | -0 | -96 | -17 | -33 | 43 |
| Net profit | 1.340 | -25 | 0 | 0 | -299 | -98 | -47 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.873 | 2.822 | 0 | 0 | 1.741 | 1.772 | 1.837 | 1.328 |
| Equity | 246 | 271 | 0 | 0 | 264 | 167 | 22 | 92 |
| Long-term debt | 0 | -704 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.627 | -1.847 | 0 | 0 | 1.476 | 1.605 | 1.815 | 1.236 |
| Total debt | 3.627 | -2.551 | 0 | 0 | 1.476 | 1.605 | 1.815 | 1.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NN Management | Management | 2008 | — | — |
MJ Management | Management | 2016 | — | — |
PH | Audit | 1992 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
CL Management | Management | 1992 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JN Management | Management | 1992 | — | — |
FL Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHIKARA HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
NARDIRAS ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nønne Napstad | Management | 0 companies |
| Michael Jakob Jappe | Management | 0 companies |
| Peter Hviid Josephsen | Audit | 0 companies |
| John Westerdahl | Chief Executive Officer | 0 companies |
| Charlotte Lønnberg | Management | 0 companies |
| Poul Nielsen | Chief Executive Officer | 0 companies |
| Jytte Neergaard Gantzel | Management | 0 companies |
| Frank Lønnberg | Management | 0 companies |
| Jesper Rasmussen | Chairman | 0 companies |
| Lars Rasmussen | Deputy Chairman | 0 companies |
| Katrine Jensen | Board of Directors | 0 companies |
| Charlotte Smidt | Chairman | 0 companies |
| Anders Hoffmann Kønigsfeldt | Board of Directors | 0 companies |