| Revenue | DKK 32K | -91% |
| EBITDA | DKK -3,5M | -1052% |
| Net profit | DKK -2,8M | -207% |
| Total assets | DKK 15,8M | -51% |
| Equity | DKK 11,8M | -19% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 600 | 600 | -404 | 363 | 32 |
| Staff expenses | -4 | -0 | -0 | -0 | -0 |
| EBITDA | 391 | 416 | -404 | 363 | -3.458 |
| Depreciation & amort. | -40 | -40 | -284 | -512 | -0 |
| EBIT | 351 | 376 | -688 | -149 | -3.458 |
| Net financials | -306 | -362 | -3.311 | -341 | -180 |
| Profit before tax | 44 | 14 | -3.999 | -490 | -3.638 |
| Tax | -0 | 4 | 240 | 427 | -827 |
| Net profit | 44 | 11 | -4.238 | -916 | -2.811 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 19.579 | 19.602 | 22.179 | 32.623 | 15.849 |
| Equity | 10.374 | 10.384 | 6.146 | 14.654 | 11.842 |
| Long-term debt | 5.617 | 5.617 | 6.295 | 5.720 | 0 |
| Short-term debt | 1.434 | 1.447 | 7.344 | 7.456 | 4.007 |
| Total debt | 7.051 | 7.064 | 13.639 | 13.176 | 4.007 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LK Management | Management | 2005 – 2011 |
JM Unofficial title | Unofficial title | 2018 – 2019 |
RB Management | Management | 2011 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2005 – 2005 | |
| Board of Directors | 2005 – 2018 | |
| Board of Directors | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Krigslund Yde Christensen | Management | 0 companies |
| Jacob Monberg | Unofficial title | 0 companies |
| Redouane Bedjaoui | Management | 0 companies |
| Abdennour Bedjaoui | Board of Directors | 0 companies |
| Abdennour Bedjaoui | Board of Directors | 0 companies |
| Richard Kaiser | Board of Directors | 0 companies |