| Revenue | DKK 150K | -400% |
| EBITDA | DKK 150K | +400% |
| Net profit | DKK -10,4M | -10902% |
| Total assets | DKK 53,8M | +6% |
| Equity | DKK 4,8M | +16% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 554 | 637 | 27.967 | 697.364 | -100 | -50 | 150 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -133 | -1.035 | -33.371 | -2.803 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | 421 | -397 | -5.404 | 694.561 | -100 | -50 | 150 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -232 | -250 | -309 | -120 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | 189 | -648 | -5.713 | 694.441 | -100 | -50 | 150 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.650 | -14.982 | -406 | -124 | -298 | -545 | -10 |
| Profit before tax | — | — | — | — | — | — | — | — | -41.461 | -15.630 | -6.119 | 694.317 | -398 | -595 | 140 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 281 | -0 | -44 | 164.034 | -529 | -500 | 10.569 |
| Net profit | — | — | — | — | — | — | — | — | -41.741 | -15.630 | -6.075 | 530.283 | 131 | -95 | -10.429 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.674 | 3.732 | 17.583 | 74.459 | 50.527 | 50.975 | 53.812 |
| Equity | — | — | — | — | — | — | — | — | 2.387 | 2.488 | -3.423 | 30.013 | 4.244 | 4.150 | 4.803 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286 | 1.244 | 21.006 | 44.446 | 46.283 | 46.825 | 49.009 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286 | 1.244 | 21.006 | 44.446 | 46.283 | 46.825 | 49.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Unofficial title | Unofficial title | 2016 | — | — |
SA Management | Management | 2003 | — | — |
MB Management | Management | 2011 | — | — |
TR Management | Management | 2011 | — | — |
CD Management | Management | 2015 | — | — |
JE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Møgelmose | Unofficial title | 0 companies |
| Stephen Alstrup | Management | 0 companies |
| Morten Borum | Management | 0 companies |
| Theis Rauhe | Management | 0 companies |
| Christopher Douglas Saxe | Management | 0 companies |
| Jeremy Eliot Segal | Management | 0 companies |
| Atle Hugo Søvik | Board of Directors | 0 companies |
| Søren Fogtdal | Chairman | 0 companies |
| Gerald Deck | Board of Directors | 0 companies |
| Claus Højbjerg Andersen | Board of Directors | 0 companies |
| Carl Michael Folke Mandahl | Board of Directors | 0 companies |
| Thomas Weilby Knudsen | Chairman | 0 companies |