| Revenue | DKK -1,1M | -217% |
| EBITDA | DKK -2,4M | -2641% |
| Net profit | DKK -2,7M | -477% |
| Total assets | DKK 8,1M | -4% |
| Equity | DKK -2,7M | -95344% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 117 | -224 | -163 | -800 | -1.039 | 969 | -1.136 |
| Staff expenses | -0 | -0 | -136 | -0 | -0 | -876 | -1.216 |
| EBITDA | 117 | -224 | -299 | -800 | -1.039 | 93 | -2.352 |
| Depreciation & amort. | -0 | 80 | 80 | -100 | -294 | -346 | -588 |
| EBIT | 117 | -305 | -379 | -900 | -1.332 | -253 | -2.940 |
| Net financials | 17 | -17 | -14 | -73 | -236 | -355 | -557 |
| Profit before tax | 134 | -321 | -393 | -974 | -1.568 | -609 | -3.498 |
| Tax | 34 | -80 | -103 | -219 | -338 | -136 | -768 |
| Net profit | 101 | -241 | -290 | -755 | -1.230 | -473 | -2.730 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.178 | 1.073 | 708 | 4.388 | 4.740 | 8.452 | 8.079 |
| Equity | 502 | 261 | 261 | 1.706 | 476 | 3 | -2.727 |
| Long-term debt | 0 | 0 | 0 | 1.799 | 1.822 | 1.447 | 1.455 |
| Short-term debt | 475 | 631 | 370 | 883 | 2.441 | 6.809 | 9.352 |
| Total debt | 475 | 631 | 370 | 2.683 | 4.264 | 8.255 | 10.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2012 | — | — |
MF Management | Management | 2018 | — | — |
PA Management | Management | 2000 | — | — |
VC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bro Capital ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 33.3% | 33.3% | 2015 | |
Carheal Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bro Christensen | Management | 0 companies |
| Mads Flemming Prebensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Vibeke Christensen | Management | 0 companies |
| Daniel Thomas Zammit | Board of Directors | 0 companies |
| Jens Lübeck Johansen | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |