| Revenue | DKK -43K | -103% |
| EBITDA | DKK -85K | +88% |
| Net profit | DKK -2K | +100% |
| Total assets | DKK 397K | -71% |
| Equity | DKK 978 | -66% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 3.796 | 2.653 | 2.954 | 2.652 | 1.409 | -43 |
| Staff expenses | -3.050 | -2.371 | -2.431 | -2.343 | -2.036 | -43 |
| EBITDA | 745 | 282 | 523 | 310 | -742 | -85 |
| Depreciation & amort. | -536 | -323 | -315 | -258 | -8 | -0 |
| EBIT | 209 | -41 | 208 | 52 | -750 | -85 |
| Net financials | -142 | -155 | -107 | -20 | 4 | -39 |
| Profit before tax | 67 | -196 | 101 | 32 | -746 | -124 |
| Tax | 17 | -23 | 23 | 7 | 12 | -122 |
| Net profit | 50 | -173 | 79 | 25 | -758 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 4.889 | 3.750 | 3.128 | 3.146 | 1.351 | 397 |
| Equity | 831 | 658 | 736 | 761 | 3 | 1 |
| Long-term debt | 1.084 | 788 | 539 | 140 | 0 | 0 |
| Short-term debt | 2.974 | 2.305 | 1.853 | 2.245 | 1.348 | 396 |
| Total debt | 4.058 | 3.093 | 2.392 | 2.385 | 1.348 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2005 | — | — |
CL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KUBI HOLDING SPJALD ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Møllegaard Bilgrav | Management | 0 companies |
| Carsten Lauridsen | Management | 0 companies |
| Erling Damgaard | Board of Directors | 0 companies |
| Heidi Sejer Bilgrav | Board of Directors | 0 companies |
| Susanne Holm Lauridsen | Chairman | 0 companies |
| Bo Guldhammer | Board of Directors | 0 companies |
| Jytte Lauridsen | Board of Directors | 0 companies |