| Revenue | DKK -346K | +9% |
| EBITDA | DKK -525K | +19% |
| Net profit | DKK 5,5M | +171% |
| Total assets | DKK 4,1M | -63% |
| Equity | DKK 4M | +373% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | -298 | 0 | -251 | -318 | -346 |
| Staff expenses | -575 | -440 | -440 | -330 | -0 |
| EBITDA | -873 | -716 | -691 | -648 | -525 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -873 | -716 | -691 | -648 | -525 |
| Net financials | -22.654 | 5.121 | 6.587 | 2.994 | 6.036 |
| Profit before tax | -25.873 | 2.984 | 5.169 | 2.005 | 5.510 |
| Tax | 295 | 225 | -105 | -27 | -6 |
| Net profit | -26.168 | 2.759 | 5.274 | 2.032 | 5.516 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 37.542 | 26.702 | 22.004 | 11.163 | 4.088 |
| Equity | -18.244 | -8.786 | -3.512 | -1.481 | 4.035 |
| Long-term debt | 32.367 | 18.822 | 16.649 | 8.186 | 0 |
| Short-term debt | 1.226 | 667 | 437 | 48 | 52 |
| Total debt | 33.593 | 19.488 | 17.086 | 8.233 | 52 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SG Management | Management | 2004 – 2016 |
NF Management | Management | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2012 – 2012 | |
| Board of Directors | 2004 – 2008 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2012 – 2016 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Greve Larsen | Management | 0 companies |
| Nicolas Frederiksen | Management | 0 companies |
| Anders Cold | Board of Directors | 0 companies |
| Henrik Sjørslev | Board of Directors | 0 companies |
| Bent Schøn Hansen | Board of Directors | 0 companies |
| Peter Henrik Asschenfeldt | Chairman | 0 companies |
| Jakob Mark Thorsen | Chairman | 0 companies |
| Gert Kristiansen | Board of Directors | 0 companies |
| Pia Benedikte Asschenfeldt | Board of Directors | 0 companies |