| Revenue | DKK -42K | +27% |
| EBITDA | DKK -42K | -27% |
| Net profit | DKK 14,7M | +93% |
| Total assets | DKK 47,7M | +47% |
| Equity | DKK 43,6M | +51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -157 | 1.794 | 891 | 7.351 | 10.556 | -37 | -40 | -33 | -42 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -157 | 1.794 | 891 | 7.351 | 10.556 | -37 | -40 | -33 | -42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -157 | 1.794 | 891 | 7.351 | 10.556 | -37 | -40 | -33 | -42 |
| Net financials | -60 | -17.554 | 861 | 128 | -1.339 | -571 | 11.676 | 7.644 | 14.698 |
| Profit before tax | 849 | -15.760 | 1.752 | 7.479 | 9.217 | -608 | 11.635 | 7.611 | 14.656 |
| Tax | 533 | 816 | 137 | -500 | -249 | -134 | -42 | 19 | -14 |
| Net profit | 317 | -16.576 | 1.615 | 7.980 | 9.466 | -475 | 11.677 | 7.592 | 14.670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.487 | 7.981 | 9.707 | 20.222 | 25.610 | 17.712 | 24.936 | 32.362 | 47.680 |
| Equity | -10.216 | -9.241 | -7.349 | 630 | 10.097 | 9.622 | 21.299 | 28.891 | 43.561 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.703 | 17.222 | 17.056 | 19.592 | 15.513 | 8.090 | 3.637 | 3.470 | 4.119 |
| Total debt | 18.703 | 17.222 | 17.056 | 19.592 | 15.513 | 8.090 | 3.637 | 3.470 | 4.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PV Management | Management | 1998 | — | — |
KB Management | Management | 1998 | — | — |
KP Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
FL | Audit | 2001 | — | — |
UG Management | Management | 1998 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SE Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Gullits Ernst | Chief Executive Officer | 0 companies |
| Pierre Vieth | Management | 0 companies |
| Kasper Bramming | Management | 0 companies |
| Kenn Petersen | Chief Executive Officer | 0 companies |
| Jakob Holmen Kraglund | Chief Executive Officer | 0 companies |
| Frank Lindquist Poulsen | Audit | 0 companies |
| Uffe George Alexander Lassen | Management | 0 companies |
| Thomas Bo á Porta | Chief Executive Officer | 0 companies |
| Søren Engel Larsen | Audit | 0 companies |
| Per Thorsager | Board of Directors | 0 companies |
| Lars Dybkjær | Board of Directors | 0 companies |
| Anders Boyer-Søgaard | Board of Directors | 0 companies |
| Carl Christian Quintus Sundin | Chairman | 0 companies |
| Torben Brandt Munch | Board of Directors | 0 companies |
| Joakim Edward Göran Alfredson | Board of Directors | 0 companies |
| Anders Stahl Eriksen | Board of Directors | 0 companies |
| Frank la Fontaine | Board of Directors | 0 companies |
| Steen Lønberg Jørgensen | Board of Directors | 0 companies |
| Simon Svarrer | Board of Directors | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Carsten Dilling | Chairman | 0 companies |
| Hans Henrik Lund | Board of Directors | 0 companies |
| Anders Terp | Board of Directors | 0 companies |
| Vibeke Gjerding | Board of Directors | 0 companies |