| Revenue | DKK 6,1M | +229% |
| EBITDA | DKK 2,6M | +659% |
| Net profit | DKK 862K | +438% |
| Total assets | DKK 11,8M | -6% |
| Equity | DKK 4,8M | +22% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | -35 | -103 | -133 | -166 | -86 | -167 | 1.853 | 6.100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.514 | -3.526 |
| EBITDA | -66 | -35 | -103 | -133 | -166 | -86 | -167 | 339 | 2.574 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -515 | -1.230 |
| EBIT | -66 | -35 | -103 | -133 | -166 | -86 | -167 | -176 | 1.344 |
| Net financials | 0 | -4 | -3 | -2 | -6 | -5 | -7 | -150 | -239 |
| Profit before tax | -66 | -39 | -106 | -135 | -172 | -91 | -174 | -326 | 1.105 |
| Tax | -0 | -49 | 50 | -0 | -0 | -0 | -0 | -72 | 243 |
| Net profit | -66 | 11 | -156 | -135 | -172 | -91 | -174 | -255 | 862 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 177 | 152 | 19 | 261 | 655 | 662 | 667 | 12.483 | 11.784 |
| Equity | 121 | 131 | -24 | 190 | 419 | 328 | 154 | 3.899 | 4.761 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.450 | 3.133 |
| Short-term debt | 57 | 21 | 44 | 70 | 236 | 334 | 514 | 2.320 | 3.242 |
| Total debt | 57 | 21 | 44 | 70 | 236 | 334 | 514 | 7.770 | 6.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Management | Management | 2019 | — | — |
DE Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
CC Management | Management | 2012 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Johan Rafael Steen | Management | 0 companies |
| Dirk Edward Constant Berghmans | Chief Executive Officer | 0 companies |
| Cyril Christian Boudarel | Management | 0 companies |
| Jesper Andersen | Chief Executive Officer | 0 companies |
| Eliseo Jesus Oroza Rodriguez | Board of Directors | 0 companies |
| Ramón Rubio Patricio | Board of Directors | 0 companies |
| Alfonso Vazquez Bergantinos | Board of Directors | 0 companies |
| Alvaro Cañete Diaz | Board of Directors | 0 companies |
| Agustin García-Poveda Fernández | Board of Directors | 0 companies |
| Jorge Pérez Marcote | Chairman | 0 companies |