| Revenue | DKK -130K | -118% |
| EBITDA | DKK -130K | -118% |
| Net profit | DKK -140K | -119% |
| Total assets | DKK 48K | +36114% |
| Equity | DKK -5,6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.918 | 1.050 | 2.047 | 263 | 1.267 | -684 | 10 | 708 | -130 |
| Staff expenses | -0 | -1.374 | -1.823 | -1.952 | -860 | -168 | -19 | -0 | -0 |
| EBITDA | -5.918 | -856 | 224 | -1.689 | 407 | -852 | -271 | 708 | -130 |
| Depreciation & amort. | -1 | -213 | -215 | -26 | -29 | -27 | -6 | -7 | -0 |
| EBIT | -5.920 | -1.068 | 9 | -1.714 | 379 | -879 | -277 | 701 | -130 |
| Net financials | 1.352 | 2.102 | -7.423 | 1.258 | -710 | 66 | -273 | -2 | -6 |
| Profit before tax | -4.567 | 1.034 | -7.414 | -456 | -332 | -813 | -288 | 699 | -136 |
| Tax | -22 | -29 | -0 | 3 | -0 | -0 | -0 | -45 | 3 |
| Net profit | -4.546 | 1.063 | -7.414 | -459 | -332 | -813 | -288 | 744 | -140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.899 | 4.968 | 3.296 | 2.277 | 1.776 | 282 | 127 | 0 | 48 |
| Equity | 662 | 1.724 | -4.278 | -4.723 | -5.055 | -5.868 | -6.156 | -5.412 | -5.551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.238 | 3.244 | 5.298 | 7.000 | 6.831 | 6.150 | 6.283 | 5.412 | 5.599 |
| Total debt | 6.238 | 3.244 | 5.298 | 7.000 | 6.831 | 6.150 | 6.283 | 5.412 | 5.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 0.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2009 | |
| Individual | 90.0% | 100.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Munch Kjøller | Chief Executive Officer | 0 companies |
| Peter Scheuer Jensen | Chief Executive Officer | 0 companies |
| Steen Bjørnlund | Board of Directors | 0 companies |
| Carsten Mathiesen | Board of Directors | 0 companies |
| Henrik Flensborg | Board of Directors | 0 companies |
| Jørgen Kristian Hansen | Board of Directors | 0 companies |
| Erik Hjortkjær Andersen | Board of Directors | 0 companies |
| Preben Sandor Telcs | Chairman | 0 companies |
| Arthur Hansen | Board of Directors | 0 companies |
| Anne Christina Bøgh Thorbøll | Board of Directors | 0 companies |
| Jesper Trommer Volf | Chairman | 0 companies |
| Lars-Ole Hansen | Chairman | 0 companies |
| Anders Jacob Hansen | Board of Directors | 0 companies |