| Revenue | DKK -257K | -135% |
| EBITDA | DKK -693K | -860% |
| Net profit | DKK -784K | -312% |
| Total assets | DKK 3,2M | -15% |
| Equity | DKK -2,2M | -55% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 898 | 1.159 | 939 | 728 | -257 |
| Staff expenses | -765 | -748 | -833 | -800 | -436 |
| EBITDA | 132 | 410 | 106 | -72 | -693 |
| Depreciation & amort. | -12 | -12 | -9 | -0 | -7 |
| EBIT | 120 | 398 | 97 | -72 | -700 |
| Net financials | -68 | -143 | -116 | -118 | -85 |
| Profit before tax | 53 | 256 | -19 | -191 | -784 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 53 | 256 | -19 | -191 | -784 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 3.891 | 4.464 | 3.995 | 3.711 | 3.160 |
| Equity | -1.462 | -1.206 | -1.225 | -1.416 | -2.200 |
| Long-term debt | 3.327 | 2.634 | 2.930 | 2.905 | 3.593 |
| Short-term debt | 2.026 | 3.037 | 2.291 | 2.222 | 1.767 |
| Total debt | 5.353 | 5.670 | 5.221 | 5.126 | 5.360 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AM Management | Management | 2006 – 2007 |
CB Management | Management | 2007 – 2022 |
LB Management | Management | 2004 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2004 – 2006 | |
| Chairman | 2004 – 2007 | |
| Board of Directors | 2004 – 2006 | |
| Chairman | 2009 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 100% | 100% | 2019 | |
| Individual | 20–24.99% | 20–24.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Moltke-Leth | Management | 0 companies |
| Carsten Bang | Management | 0 companies |
| Lars Buchardt Geisler | Management | 0 companies |
| Casper Moltke-Leth | Board of Directors | 0 companies |
| Lars Wilhjelm | Board of Directors | 0 companies |
| Torben Moltke-Leth | Chairman | 0 companies |
| Axel Christian Tesdorpf Castenschiold | Board of Directors | 0 companies |
| Lars Raunholt Eismark | Chairman | 0 companies |