| Revenue | DKK 0 | — |
| EBITDA | DKK 271K | +103% |
| Net profit | DKK 29K | +100% |
| Total assets | DKK 2,2M | -83% |
| Equity | DKK 1,6M | -81% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.527 | 7.036 | 3.601 | 4.069 | 4.636 | 7.933 | 4.764 | 0 |
| Staff expenses | -0 | -40 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.451 | 2.749 | 21.234 | 10.428 | 23.439 | -21.442 | -8.976 | 271 |
| Depreciation & amort. | 474 | -24 | 24 | 24 | 20 | -0 | -0 | -0 |
| EBIT | 977 | 2.724 | 21.210 | 10.403 | 23.419 | -21.442 | -8.976 | 271 |
| Net financials | -2.188 | -3.135 | -3.360 | -4.445 | -3.816 | -3.579 | -2.585 | 40 |
| Profit before tax | -1.211 | -410 | 17.849 | 5.959 | 19.603 | -25.021 | -11.561 | 311 |
| Tax | 1.861 | -0 | 3.128 | 1.471 | 2.034 | -5.682 | -4.895 | 282 |
| Net profit | -3.072 | -410 | 14.721 | 4.487 | 17.569 | -19.340 | -6.666 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 136.451 | 154.910 | 172.688 | 169.120 | 171.523 | 127.162 | 12.727 | 2.190 |
| Equity | -7.410 | 8.751 | 18.568 | 23.055 | 40.624 | 21.285 | 8.619 | 1.648 |
| Long-term debt | 140.855 | 2.582 | 144.154 | 134.377 | 112.718 | 86.600 | 0 | 0 |
| Short-term debt | 3.006 | 143.577 | 1.933 | 2.553 | 6.673 | 14.382 | 4.108 | 542 |
| Total debt | 143.861 | 146.159 | 146.088 | 136.930 | 119.391 | 100.982 | 4.108 | 542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2013 | — | — |
HE Management | Management | 2017 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
BS Management | Management | 2005 | — | — |
SE Management | Management | 2014 | — | — |
CA Unofficial title | Unofficial title | 2018 | — | — |
LE Management | Management | 2013 | — | — |
CM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Real Estate Management ApS | Company | 33.3% | 33.3% | 2014 |
OPENNATHE ApS | Company | 50.0% | 50.0% | 2013 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Jansson | Management | 0 companies |
| Hallur Eyfjord Thordarson | Management | 0 companies |
| Karsten Hagel | Chief Executive Officer | 0 companies |
| Bent Skovgaard | Management | 0 companies |
| Stein Erik Jensen | Management | 0 companies |
| Claus Abildstrøm | Unofficial title | 0 companies |
| Lars Einar Blyverket | Management | 0 companies |
| Carsten Michael Wassini Berger | Management | 0 companies |
| Simon Bernard Clark | Board of Directors | 0 companies |
| Ingvar Straume | Chairman | 0 companies |