| Revenue | DKK -170K | -67% |
| EBITDA | DKK -170K | +88% |
| Net profit | DKK -290K | +91% |
| Total assets | DKK 258K | +73% |
| Equity | DKK 111K | +103% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.929 | 10.317 | 4.824 | 1.446 | 3.480 | 2.019 | -519 | -170 |
| Staff expenses | -2.970 | -2.749 | -2.673 | -2.760 | -2.623 | -3.332 | -887 | -0 |
| EBITDA | -1.042 | -813 | 2.151 | -1.314 | 857 | -1.313 | -1.406 | -170 |
| Depreciation & amort. | 100 | -126 | -112 | -159 | -195 | -80 | -0 | -0 |
| EBIT | -1.141 | -939 | 2.039 | -1.474 | 662 | -1.393 | -1.406 | -170 |
| Net financials | -146 | -111 | -116 | -110 | -105 | -112 | -192 | -121 |
| Profit before tax | -645 | -906 | 1.923 | -889 | 556 | -844 | -1.598 | -290 |
| Tax | 321 | 72 | 425 | 347 | 126 | 331 | 1.520 | -0 |
| Net profit | -966 | -979 | 1.498 | -1.237 | 431 | -1.175 | -3.118 | -290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.084 | 6.044 | 6.705 | 4.278 | 4.287 | 5.778 | 149 | 258 |
| Equity | -466 | -479 | 1.020 | -217 | 214 | -961 | -4.078 | 111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.550 | 6.522 | 5.686 | 4.495 | 4.074 | 6.738 | 4.228 | 147 |
| Total debt | 7.550 | 6.522 | 5.686 | 4.495 | 4.074 | 6.738 | 4.228 | 147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JJ Management | Management | 1999 | — | — |
MF Management | Management | 2007 | — | — |
NV Unofficial title | Unofficial title | 2020 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Stefano Chilo | Chief Executive Officer | 0 companies |
| Jens Jakob Tolsgaard | Management | 0 companies |
| Mikkel Falk | Management | 0 companies |
| Niels Vahman Bang | Unofficial title | 0 companies |
| Charlotte Elisabeth Högström | Chief Executive Officer | 0 companies |
| Patrick Richard Sylvain Baudin | Board of Directors | 0 companies |
| Michael Rabeck Lassen | Board of Directors | 0 companies |
| Hans Nørgaard Hansen | Board of Directors | 0 companies |
| Benny Wilhelm Törnroos | Board of Directors | 0 companies |
| Lars Hellman | Board of Directors | 0 companies |
| Mari Kristiina Leppänen | Chairman | 0 companies |
| Sofus Gedde-Dahl | Board of Directors | 0 companies |
| Jürgen Strommer | Board of Directors | 0 companies |