| Revenue | DKK -789K | -120% |
| EBITDA | DKK -973K | +39% |
| Net profit | DKK -798K | +45% |
| Total assets | DKK 3,1M | +9% |
| Equity | DKK -63,5M | -1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.007 | 3.025 | -349 | -2.138 | 4.563 | 7.292 | 3.897 | -789 |
| Staff expenses | -9.988 | -10.105 | -9.259 | -10.632 | -6.306 | -5.857 | -5.490 | -184 |
| EBITDA | -7.981 | -7.080 | -9.608 | -14.839 | -1.743 | 1.435 | -1.593 | -973 |
| Depreciation & amort. | -398 | -412 | -435 | -726 | -0 | -0 | -0 | -0 |
| EBIT | -8.379 | -7.492 | -10.042 | -15.565 | -1.743 | 1.435 | -1.593 | -973 |
| Net financials | -480 | -537 | -202 | -127 | -8 | -517 | -373 | -139 |
| Profit before tax | -4.205 | -8.028 | -10.244 | -15.692 | -1.751 | 918 | -1.966 | -1.112 |
| Tax | 2.327 | -1.626 | -180 | -1.800 | -385 | -2.943 | -505 | -314 |
| Net profit | -6.532 | -6.402 | -10.064 | -13.892 | -1.366 | 3.861 | -1.461 | -798 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 14.664 | 13.110 | 16.800 | 11.980 | 10.477 | 5.154 | 2.825 | 3.085 |
| Equity | -33.384 | -39.786 | -49.850 | -63.742 | -65.107 | -61.246 | -62.707 | -63.504 |
| Long-term debt | 204 | 26 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 47.844 | 52.869 | 66.650 | 75.281 | 75.434 | 66.390 | 65.532 | 66.590 |
| Total debt | 48.048 | 52.895 | 66.650 | 75.281 | 75.434 | 66.390 | 65.532 | 66.590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JS Management | Management | 2003 | — | — |
KS Management | Management | 2015 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Beck-Thomsen | Chief Executive Officer | 0 companies |
| Jesper Schultz | Management | 0 companies |
| Knud Steffen Jensen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Torben Rønje | Chairman | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Claus Borg | Board of Directors | 0 companies |
| Anders Cold | Board of Directors | 0 companies |
| Christian Broman | Board of Directors | 0 companies |
| Rolf Kenneth Ek | Board of Directors | 0 companies |
| Peter James Brown | Chairman | 0 companies |
| Jean-Louis Joseph Armand Gregoire | Board of Directors | 0 companies |
| Henrik Møller-Christensen | Chairman | 0 companies |
| Stine Kühn | Board of Directors | 0 companies |
| Antonio Recio Visedo | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |