| Revenue | DKK -18K | — |
| EBITDA | DKK -18K | -70% |
| Net profit | DKK 43K | +99% |
| Total assets | DKK 4,2M | +1% |
| Equity | DKK 4,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -3.494 | — | 2.887 | 3.686 | 474 | 0 | -18 |
| Staff expenses | -1.740 | -0 | -1.077 | -796 | -215 | -0 | -0 |
| EBITDA | -278 | 0 | 736 | 1.962 | -32 | -11 | -18 |
| Depreciation & amort. | -18 | -0 | -1 | -4 | -0 | -0 | -0 |
| EBIT | -295 | 0 | 735 | 1.958 | -32 | -11 | -18 |
| Net financials | -12 | 0 | 1 | -10 | 19 | 46 | 71 |
| Profit before tax | -296 | 0 | 736 | 1.949 | -13 | 35 | 53 |
| Tax | -72 | -0 | 181 | 462 | -4 | 13 | 9 |
| Net profit | -224 | 0 | 555 | 1.487 | -9 | 22 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.454 | 0 | 3.294 | 4.574 | 4.153 | 4.136 | 4.181 |
| Equity | 1.836 | 0 | 2.619 | 4.106 | 4.097 | 4.119 | 4.163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -618 | 0 | 675 | 468 | 55 | 17 | 19 |
| Total debt | -618 | 0 | 675 | 468 | 55 | 17 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
PG Management | Management | 2009 | — | — |
MI Management | Management | 2018 | — | — |
HM Management | Management | 2008 | — | — |
PB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Per Gunnar Isaksson | Management | 0 companies |
| Matti Ilmari Bergendahl | Management | 0 companies |
| Hans Mikael Harald Männik | Management | 0 companies |
| Peter Back | Management | 0 companies |
| Richard Andrew James | Board of Directors | 0 companies |
| Alec William Sexton | Chairman | 0 companies |
| John Lindgaard | Board of Directors | 0 companies |
| Burkhard Michael Sebastian Krapf | Board of Directors | 0 companies |
| Richard Martin Hamilton Croft Sharland | Board of Directors | 0 companies |
| Andrew Desmond Yates | Board of Directors | 0 companies |
| Stefan John Björkqvist | Chairman | 0 companies |
| Fitzroy Jonathan Johnstone | Chairman | 0 companies |