| Revenue | DKK 301K | -88% |
| EBITDA | DKK 485K | +223% |
| Net profit | DKK 884K | +263% |
| Total assets | DKK 1,4M | -59% |
| Equity | DKK 541K | +147% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 5.642 | 6.101 | 4.279 | 2.520 | 301 |
| Staff expenses | -5.177 | -5.962 | -5.404 | -5.404 | -184 |
| EBITDA | 438 | 125 | -1.125 | -393 | 485 |
| Depreciation & amort. | -0 | -0 | -14 | -9 | -0 |
| EBIT | 438 | 125 | -1.139 | -402 | 485 |
| Net financials | 112 | 23 | 155 | -245 | 479 |
| Profit before tax | 550 | 148 | -984 | -647 | 964 |
| Tax | 132 | 51 | -249 | -106 | 80 |
| Net profit | 418 | 96 | -736 | -541 | 884 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 5.232 | 4.555 | 5.403 | 3.455 | 1.408 |
| Equity | 38 | 134 | -601 | -1.142 | 541 |
| Long-term debt | 243 | 53 | 0 | 0 | 0 |
| Short-term debt | 4.851 | 4.268 | 5.791 | 4.598 | 867 |
| Total debt | 5.094 | 4.421 | 6.004 | 4.598 | 867 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
CD Management | Management | 2012 – 2019 |
BM Chief Executive Officer | Chief Executive Officer | 2008 – 2012 |
MK Management | Management | 2011 – 2012 |
KM Management | Management | 2004 – 2008 |
KB Chief Executive Officer | Chief Executive Officer | 2012 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2007 – 2008 | |
| Chairman | 2007 – 2008 | |
| Chairman | 2005 – 2007 | |
| Chairman | 2011 – 2019 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2011 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Ditlefsen | Management | 0 companies |
| Bent Madsen | Chief Executive Officer | 0 companies |
| Mikael Kvistgaard Andersen | Management | 0 companies |
| Kirsten Marie Jensen | Management | 0 companies |
| Kim Baarsøe | Chief Executive Officer | 0 companies |
| Kristian Sigurd Olsen | Board of Directors | 0 companies |
| Gert Liljendal Knudsen | Board of Directors | 0 companies |
| Henrik Mølgaard Christensen | Board of Directors | 0 companies |
| Preben Lie | Board of Directors | 0 companies |
| Poul Ingemann Knudsgaard | Chairman | 0 companies |
| Svend Hjorth | Chairman | 0 companies |
| Mogens Jensen | Chairman | 0 companies |
| Jon Miller | Board of Directors | 0 companies |
| Henrik Nielsen | Board of Directors | 0 companies |