| Revenue | DKK 3,9M | +22% |
| EBITDA | DKK 177K | -13% |
| Net profit | DKK -348K | -507% |
| Total assets | DKK 3,4M | -7% |
| Equity | DKK 441K | -60% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 244 | 634 | 454 | 2.599 | 3.206 | 3.901 |
| Staff expenses | -11 | -11 | -829 | -1.928 | -3.002 | -3.724 |
| EBITDA | 233 | 567 | -318 | 618 | 204 | 177 |
| Depreciation & amort. | -13 | -101 | -4 | -5 | -34 | -568 |
| EBIT | 220 | 467 | -322 | 613 | 170 | -391 |
| Net financials | -25 | -1 | 269 | -102 | -13 | -53 |
| Profit before tax | 196 | 466 | -53 | 511 | 157 | -444 |
| Tax | 54 | 127 | 6 | 157 | 72 | -96 |
| Net profit | 142 | 338 | -59 | 355 | 85 | -348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.599 | 860 | 2.494 | 3.826 | 3.684 | 3.440 |
| Equity | 376 | 715 | 655 | 1.010 | 1.096 | 441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.223 | 145 | 1.838 | 2.816 | 2.589 | 2.999 |
| Total debt | 1.223 | 145 | 1.838 | 2.816 | 2.589 | 2.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUX HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Kim Løve Hansen | Chief Executive Officer | 0 companies |
| Thomas Stanislaw Ellermann | Management | 0 companies |
| Claus Bentzen | Board of Directors | 0 companies |
| Jens Stig Møller | Board of Directors | 0 companies |
| Knud Allan Danielsen | Board of Directors | 0 companies |
| Patrick Løve Hansen | Board of Directors | 0 companies |
| Povl Henning Jørgensen | Chairman | 0 companies |
| Nicholas Løve Hansen | Chairman | 0 companies |
| Kent Brixtofte | Chairman | 0 companies |