| Revenue | DKK 1,3M | +170% |
| EBITDA | DKK -811K | +44% |
| Net profit | DKK -740K | +36% |
| Total assets | DKK 1,9M | +48% |
| Equity | DKK -1,1M | -181% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.533 | 3.132 | 1.957 | 2.785 | 2.117 | 489 | 1.320 |
| Staff expenses | -3.177 | -3.466 | -2.819 | -2.451 | -2.567 | -1.944 | -2.131 |
| EBITDA | 357 | -334 | -863 | 334 | -451 | -1.455 | -811 |
| Depreciation & amort. | -5 | -12 | -23 | -23 | -19 | -3 | -0 |
| EBIT | 351 | -345 | -886 | 311 | -470 | -1.458 | -811 |
| Net financials | -135 | -231 | -20 | -58 | -19 | -25 | -122 |
| Profit before tax | 217 | -577 | -906 | 253 | -489 | -1.483 | -933 |
| Tax | 71 | -90 | -203 | 85 | -105 | -323 | -193 |
| Net profit | 146 | -487 | -703 | 168 | -383 | -1.160 | -740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.542 | 3.354 | 2.994 | 3.146 | 2.490 | 1.317 | 1.948 |
| Equity | 2.155 | 1.668 | 965 | 1.134 | 750 | -409 | -1.150 |
| Long-term debt | 0 | 0 | 0 | 0 | -15 | -12 | 0 |
| Short-term debt | 1.388 | 1.686 | 2.029 | 2.013 | 1.740 | 1.726 | 3.097 |
| Total debt | 1.388 | 1.686 | 2.029 | 2.013 | 1.740 | 1.726 | 3.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
OW Audit | Audit | 2002 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAGE HOLDING ApS | Company | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Hage | Chief Executive Officer | 0 companies |
| Ole Wanting | Audit | 0 companies |
| Mads Staunskjær | Chief Executive Officer | 0 companies |
| Gregers Kronborg | Chairman | 0 companies |
| Claus Egebjerg Olesen | Board of Directors | 0 companies |
| Susanne Bruun | Chairman | 0 companies |
| Jens Kurt Bisballe Jensen | Chairman | 0 companies |
| Jevgenij Gagac | Board of Directors | 0 companies |
| Christian Søndergaard Jensen | Board of Directors | 0 companies |