| Revenue | DKK -10,6M | +122% |
| EBITDA | DKK -11,8M | -126% |
| Net profit | DKK -13,2M | -221% |
| Total assets | DKK 9,9M | +40% |
| Equity | DKK -15,1M | -677% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -2 | -2 | -2 | -1.704 | -3.948 | -4.781 | -10.630 |
| Staff expenses | -0 | -0 | -0 | -209 | -461 | -419 | -1.128 |
| EBITDA | -2 | -2 | -2 | -1.914 | -4.410 | -5.200 | -11.758 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -2 | -2 | -1.914 | -4.410 | -5.200 | -11.758 |
| Net financials | -0 | -0 | -0 | -60 | -15 | -57 | -532 |
| Profit before tax | -2 | -2 | -3 | -1.973 | -4.425 | -5.257 | -12.290 |
| Tax | -0 | -0 | -0 | -467 | -965 | -1.154 | 867 |
| Net profit | -2 | -2 | -3 | -1.506 | -3.460 | -4.102 | -13.157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 | 1 | 0 | 6.921 | 4.541 | 7.095 | 9.931 |
| Equity | -20 | -22 | -25 | 5.618 | 2.159 | -1.944 | -15.100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6.800 | 21.779 |
| Short-term debt | 21 | 23 | 25 | 1.303 | 2.382 | 2.238 | 3.252 |
| Total debt | 21 | 23 | 25 | 1.303 | 2.382 | 9.038 | 25.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Unofficial title | Unofficial title | 2019 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COOP DANMARK A/S | Company | 100.0% | 100.0% | 2017 |
Orbitvu Nordic ApS | Company | 20.0% | 20.0% | 2015 |
BLQ Group ApS | Company | 10.0% | 10.0% | 2015 |
BOLL+ ApS | Company | 10.0% | 10.0% | 2015 |
HJ INVEST HOLTE ApS | Company | 5.0% | 5.0% | 2015 |
UNI PRODUCTS HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
Buhlras ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Dreist Hansen | Unofficial title | 0 companies |
| Morten Edvard Clausen | Chief Executive Officer | 0 companies |
| Jan Adolfsen | Chief Executive Officer | 0 companies |
| Lene Grøn Clausen | Chairman | 0 companies |
| Peter Høgsted | Board of Directors | 0 companies |
| Ulla Holm | Board of Directors | 0 companies |
| Jan Frydenriech Fogh | Chairman | 0 companies |
| Jørgen Buhl Rasmussen | Board of Directors | 0 companies |
| Lillie Li Valeur | Board of Directors | 0 companies |
| Jan Madsen | Board of Directors | 0 companies |
| Carol Jane Webster | Board of Directors | 0 companies |
| Jens Visholm Uglebjerg | Chairman | 0 companies |
| Charlotte Stokkebye | Chairman | 0 companies |
| Marie Vetli Hjorth | Chairman | 0 companies |
| André Ditz Dommer | Board of Directors | 0 companies |
| Henrik Bo Jørgensen | Board of Directors | 0 companies |
| Michael Boetius | Board of Directors | 0 companies |