| Revenue | DKK 0 | — |
| EBITDA | DKK -236K | -107% |
| Net profit | DKK -444K | +91% |
| Total assets | DKK 430K | -92% |
| Equity | DKK 228K | -95% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 6.609 | 6.865 | 6.487 | 6.264 | 4.915 | 0 |
| Staff expenses | -72 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.124 | 5.908 | 5.995 | 5.239 | 3.565 | -236 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.124 | 5.908 | 5.995 | 5.239 | 3.565 | -236 |
| Net financials | -3.014 | -3.070 | -5.073 | 7.078 | -1.976 | -207 |
| Profit before tax | -7.121 | 1.667 | 922 | 12.317 | 1.589 | -443 |
| Tax | 204 | 77 | 197 | 261 | 6.794 | 1 |
| Net profit | -7.325 | 1.589 | 725 | 12.056 | -5.205 | -444 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 85.298 | 80.597 | 75.122 | 85.224 | 5.517 | 430 |
| Equity | 21.994 | 23.584 | 24.387 | 36.443 | 4.718 | 228 |
| Long-term debt | 50.736 | 44.442 | 5.765 | 43.981 | 0 | 0 |
| Short-term debt | 12.567 | 12.571 | 44.970 | 4.800 | 799 | 202 |
| Total debt | 63.303 | 57.014 | 50.735 | 48.781 | 799 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VP Unofficial title | Unofficial title | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
Kartago Capital - Storkøbenhavn II A/S | Company | 33.3% | 33.3% | 2005 |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Vivian Peiders | Unofficial title | 0 companies |
| Jan Thomsen | Board of Directors | 0 companies |
| Morten Lykke | Chairman | 0 companies |
| Carsten Bruun Eiberg | Board of Directors | 0 companies |
| Michael Hansen | Chairman | 0 companies |
| Jørgen Einer-Jensen Brammer | Chairman | 0 companies |
| Tonny Løbner | Board of Directors | 0 companies |
| Hans Thygesen | Chairman | 0 companies |