| Revenue | DKK 6M | +37% |
| EBITDA | DKK 6M | +37% |
| Net profit | DKK 4,5M | -54% |
| Total assets | DKK 2,1M | -96% |
| Equity | DKK 485K | -90% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.953 | 2.644 | 2.928 | 3.309 | 3.060 | 4.397 | 6.029 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.942 | -4.701 | 5.573 | 6.362 | 4.278 | 4.397 | 6.029 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.942 | -4.701 | 5.573 | 6.362 | 4.278 | 4.397 | 6.029 |
| Net financials | -4.279 | -3.999 | -5.772 | -4.423 | -726 | 5.357 | -1.519 |
| Profit before tax | -1.337 | -8.700 | -199 | 1.938 | 3.552 | 9.754 | 4.509 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.337 | -8.700 | -199 | 1.938 | 3.552 | 9.754 | 4.509 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 52.781 | 49.061 | 54.096 | 59.337 | 51.998 | 52.995 | 2.078 |
| Equity | -16.962 | -23.914 | -22.214 | -18.475 | -13.123 | 4.751 | 485 |
| Long-term debt | 65.753 | 0 | 72.233 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.990 | 72.975 | 4.076 | 77.812 | 65.121 | 48.244 | 1.593 |
| Total debt | 69.743 | 72.975 | 76.309 | 77.812 | 65.121 | 48.244 | 1.593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2009 | — | — |
HD Management | Management | 2010 | — | — |
JV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 15.0% | 15.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Thygesen | Management | 0 companies |
| Henrik Damsgaard | Management | 0 companies |
| Jakob Venø Schougaard | Management | 0 companies |
| Jens Knudsen | Board of Directors | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Steen Burchardt Nielsen | Board of Directors | 0 companies |
| Birgitte Gurli Aaslyng | Board of Directors | 0 companies |