| Revenue | DKK 2,1M | +20% |
| EBITDA | DKK -2,3M | +45% |
| Net profit | DKK -2,2M | +41% |
| Total assets | DKK 10,2M | +25% |
| Equity | DKK 2,6M | +79% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 9.551 | 8.280 | 4.590 | 1.716 | 2.053 |
| Staff expenses | -8.476 | -8.699 | -7.602 | -5.924 | -4.350 |
| EBITDA | 1.076 | -419 | -3.012 | -4.208 | -2.297 |
| Depreciation & amort. | -567 | -626 | -1.487 | -397 | -435 |
| EBIT | 508 | -1.045 | -4.499 | -4.605 | -2.732 |
| Net financials | -271 | -272 | 621 | -139 | -54 |
| Profit before tax | 238 | -1.317 | -3.878 | -4.744 | -2.785 |
| Tax | 55 | -296 | -854 | -1.045 | -613 |
| Net profit | 183 | -1.021 | -3.024 | -3.699 | -2.173 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 12.179 | 13.291 | 11.257 | 8.153 | 10.223 |
| Equity | 207 | -814 | 2.162 | 1.463 | 2.619 |
| Long-term debt | 2.000 | 0 | 0 | 0 | 35 |
| Short-term debt | 11.825 | 14.105 | 9.095 | 6.691 | 7.569 |
| Total debt | 11.825 | 14.105 | 9.095 | 6.691 | 7.604 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
CB Management | Management | 2005 – 2007 |
ML Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 2005 – 2007 | |
| Chairman | 2005 – 2007 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2007 – 2015 | |
| Chairman | 2017 – 2020 | |
| Chairman | 2013 – 2017 | |
| Board of Directors | 2007 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bækkelund Kjærbo | Management | 0 companies |
| Martin Lønstrup Fyhn | Management | 0 companies |
| Sten Henry Bengtsen | Board of Directors | 0 companies |
| Lars Bilde | Board of Directors | 0 companies |
| Carsten Brink | Chairman | 0 companies |
| Arne Jepsen | Board of Directors | 0 companies |
| Finn Alexandersen | Board of Directors | 0 companies |
| Vagn Støckler | Board of Directors | 0 companies |
| Søren Poulsen | Chairman | 0 companies |
| Willy Kim Støckler | Chairman | 0 companies |
| Helle Støckler | Board of Directors | 0 companies |