| Revenue | DKK 2,6M | +47% |
| EBITDA | DKK 1,3M | -89% |
| Net profit | DKK -353K | -108% |
| Total assets | DKK 9M | +21% |
| Equity | DKK 289K | -55% |
| Employees | 1 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 4.550 | 8.623 | 6.809 | 4.055 | 1.775 | 2.606 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.426 | -2.987 | -2.106 | -1.212 | -1.230 | -1.283 |
| EBITDA | — | — | — | — | — | — | — | — | 2.124 | 5.636 | 4.702 | 2.844 | 12.081 | 1.323 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.803 | -3.113 | -2.573 | -2.300 | 5.768 | -1.416 |
| EBIT | — | — | — | — | — | — | — | — | -2.678 | 2.523 | 2.130 | 544 | 6.313 | -93 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.148 | -1.168 | -3.790 | -1.062 | -873 | -328 |
| Profit before tax | — | — | — | — | — | — | — | — | -3.827 | 1.355 | -1.660 | -518 | 5.440 | -421 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.053 | 360 | 165 | 3 | 1.226 | -68 |
| Net profit | — | — | — | — | — | — | — | — | -2.774 | 995 | -1.825 | -521 | 4.214 | -353 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.481 | 20.468 | 17.196 | 11.328 | 7.403 | 8.991 |
| Equity | — | — | — | — | — | — | — | — | -39.846 | -38.852 | -40.552 | -41.073 | 641 | 289 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 516 | 156 | 567 | 1.063 | 532 | 587 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.327 | 59.320 | 57.749 | 52.401 | 6.762 | 8.115 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.327 | 59.320 | 57.749 | 52.401 | 6.762 | 8.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bisgaard | Chief Executive Officer | 0 companies |
| Stein Lande | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Anders Emil Velde | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Mathias Lande | Board of Directors | 0 companies |
| Asbjørn Fjeldheim | Board of Directors | 0 companies |
| Peter Mazur | Board of Directors | 0 companies |
| Reinholdt Thorvald Bjelland | Board of Directors | 0 companies |
| Geir Utne Berg | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |