| Revenue | DKK 2,7M | -32% |
| EBITDA | DKK -66K | -104% |
| Net profit | DKK -612K | -150% |
| Total assets | DKK 6,9M | +23% |
| Equity | DKK 1,5M | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.039 | 1.876 | 1.778 | 2.837 | 2.483 | 3.902 | 2.655 |
| Staff expenses | -292 | -933 | -961 | -1.352 | -1.474 | -1.996 | -2.721 |
| EBITDA | 746 | 943 | 817 | 1.485 | 1.008 | 1.877 | -66 |
| Depreciation & amort. | -77 | -157 | -186 | -225 | -154 | -209 | -629 |
| EBIT | 669 | 786 | 631 | 1.260 | 855 | 1.668 | -695 |
| Net financials | -91 | -122 | -141 | -135 | -110 | -90 | -87 |
| Profit before tax | 578 | 665 | 490 | 1.125 | 745 | 1.578 | -782 |
| Tax | 142 | 139 | 120 | 258 | 164 | 347 | -170 |
| Net profit | 436 | 526 | 371 | 867 | 581 | 1.231 | -612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.179 | 3.229 | 3.801 | 4.282 | 4.341 | 5.638 | 6.937 |
| Equity | -429 | 96 | 467 | 1.335 | 1.915 | 2.146 | 1.534 |
| Long-term debt | 1.940 | 2.259 | 2.397 | 2.021 | 1.568 | 2.180 | 3.254 |
| Short-term debt | 527 | 627 | 663 | 636 | 496 | 808 | 1.815 |
| Total debt | 2.467 | 2.886 | 3.059 | 2.657 | 2.065 | 2.987 | 5.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2005 | — | — |
IK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Audit | 2005 | — | — | |
LP Management | Management | 2005 | — | — |
LP Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2011 | |
R & M HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
AVIA HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Ilya Katsnelson | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Petersen | Management | 0 companies |
| Lars Petersen | Management | 0 companies |