| Revenue | DKK -180K | -97% |
| EBITDA | DKK -180K | +97% |
| Net profit | DKK -892K | +81% |
| Total assets | DKK 15,4M | -3% |
| Equity | DKK -462K | -207% |
| Employees | 29 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 11.697 | 5.281 | 2.083 | -5.246 | -180 |
| Staff expenses | -11.625 | -15.001 | -16.625 | -0 | -0 |
| EBITDA | -156 | -9.720 | -14.542 | -5.246 | -180 |
| Depreciation & amort. | -0 | -275 | -2.318 | -0 | -0 |
| EBIT | -156 | -9.995 | -16.860 | -5.246 | -180 |
| Net financials | 6.433 | -236 | 14.858 | -604 | -723 |
| Profit before tax | 6.277 | 13.875 | -2.002 | -5.850 | -904 |
| Tax | -161 | -2.205 | -3.809 | -1.160 | -11 |
| Net profit | 6.439 | 16.080 | 1.807 | -4.690 | -892 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 46.893 | 91.830 | 156.893 | 15.873 | 15.398 |
| Equity | 30.304 | 52.916 | 31.067 | 431 | -462 |
| Long-term debt | 156 | 61 | 60 | 0 | 0 |
| Short-term debt | 16.433 | 38.853 | 125.765 | 15.442 | 15.234 |
| Total debt | 16.589 | 38.914 | 125.825 | 15.442 | 15.234 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
KZ Management | Management | 2000 – 2005 |
CB Management | Management | 2000 – 2007 |
LB Unofficial title | Unofficial title | 2019 – 2020 |
MO Management | Management | 2002 – 2016 |
NC Unofficial title | Unofficial title | 2020 – 2021 |
ML Management | Management | 2015 – 2017 |
JC Unofficial title | Unofficial title | 2017 – 2019 |
TM Unofficial title | Unofficial title | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2016 – 2017 | |
| Board of Directors | 2005 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2000 – 2017 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Zahle Thygesen | Management | 0 companies |
| Christian Bjørn Kaae Olsen | Management | 0 companies |
| Lars Bunch | Unofficial title | 0 companies |
| Michael Oksbjerg Jensen | Management | 0 companies |
| Nicolai Christen Dyhr | Unofficial title | 0 companies |
| Mads Lolk Nortvig | Management | 0 companies |
| Jacob Christensen | Unofficial title | 0 companies |
| Troels Mørch Tuxen | Unofficial title | 0 companies |
| Christian Møller Kerstens | Chairman | 0 companies |
| Peter Lerbrandt | Board of Directors | 0 companies |
| Casper Lykke Pedersen | Board of Directors | 0 companies |
| Mikhael Peter Melander Vising-Swartz | Board of Directors | 0 companies |
| Stig Pedersen | Board of Directors | 0 companies |