| Revenue | DKK -2,5M | -183% |
| EBITDA | DKK -2,5M | -183% |
| Net profit | DKK -2,6M | -191% |
| Total assets | DKK 257K | -97% |
| Equity | DKK -873K | -150% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 11.551 | 14.788 | 9.349 | 5.687 | 6.029 | 3.030 | -2.518 |
| Staff expenses | -15.865 | -13.522 | -10.218 | -292 | -0 | -0 | -0 |
| EBITDA | -4.314 | 1.265 | -868 | 5.395 | 6.029 | 3.030 | -2.518 |
| Depreciation & amort. | 265 | -489 | -582 | 486 | 29 | -0 | -0 |
| EBIT | -4.579 | 776 | -1.450 | 4.909 | 6.001 | 3.030 | -2.518 |
| Net financials | -110 | -390 | -652 | -155 | 738 | 630 | -66 |
| Profit before tax | -4.690 | 386 | -2.102 | 4.754 | 6.738 | 3.660 | -2.584 |
| Tax | 371 | -694 | -0 | 84 | 1.463 | 805 | 25 |
| Net profit | -5.061 | 1.080 | -2.102 | 4.671 | 5.275 | 2.855 | -2.609 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 13.735 | 14.882 | 14.213 | 17.106 | 22.346 | 7.936 | 257 |
| Equity | -226 | 5.937 | 3.835 | 8.506 | 13.781 | 1.736 | -873 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.961 | 8.945 | 10.377 | 8.600 | 8.565 | 6.201 | 1.130 |
| Total debt | 13.961 | 8.945 | 10.377 | 8.600 | 8.565 | 6.201 | 1.130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AK Management | Management | 2013 | — | — |
PP Management | Management | 2014 | — | — |
JK Management | Management | 2013 | — | — |
ON Management | Management | 2013 | — | — |
KW Management | Management | 2009 | — | — |
SR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Christoffer Leif Feilberg | Chief Executive Officer | 0 companies |
| Andreas Knipschildt Jürgensen | Management | 0 companies |
| Pål Petersen | Management | 0 companies |
| Jens Körner | Management | 0 companies |
| Otto Neubert | Management | 0 companies |
| Kim Winther Kjærgaard Mortensen | Management | 0 companies |
| Stian Remaad | Management | 0 companies |
| Ulrich Schmidt | Chairman | 0 companies |
| Mikal Rohde | Board of Directors | 0 companies |
| Aleksander Hannerland | Chairman | 0 companies |
| Stein Georg Lillemoen | Board of Directors | 0 companies |
| Jørgen Marius Loeng | Board of Directors | 0 companies |
| Raman Bhatnagar | Board of Directors | 0 companies |
| Christian Halvorsen | Chairman | 0 companies |
| Per Ola Wilhelm Svensson | Board of Directors | 0 companies |
| Håkan Erik Djärv | Board of Directors | 0 companies |
| Ståle Bjørnstad | Chairman | 0 companies |
| Marco Pallucchini | Board of Directors | 0 companies |
| Vigleik Takle | Board of Directors | 0 companies |
| Bernd Prohaska | Board of Directors | 0 companies |
| Marco Pallucchini | Board of Directors | 0 companies |
| Michael Alexander Carton | Board of Directors | 0 companies |
| Ulrike Handel | Chairman | 0 companies |