| Revenue | DKK -1,1M | -117% |
| EBITDA | DKK -10,9M | -939% |
| Net profit | DKK -16,1M | -2996% |
| Total assets | DKK 11,1M | -21% |
| Equity | DKK -5,8M | -242% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.730 | 4.775 | 5.008 | 5.552 | 7.701 | 7.818 | 6.563 | -1.099 |
| Staff expenses | -3.311 | -4.012 | -4.388 | -4.912 | -5.834 | -5.744 | -5.263 | -9.805 |
| EBITDA | 1.419 | 762 | 620 | 639 | 1.867 | 2.074 | 1.300 | -10.904 |
| Depreciation & amort. | 171 | 131 | 244 | -387 | -541 | -1.003 | -507 | -4.663 |
| EBIT | 1.248 | 631 | 376 | 253 | 1.327 | 1.071 | 793 | -15.567 |
| Net financials | -135 | -84 | -228 | -543 | -604 | -539 | -65 | -581 |
| Profit before tax | 1.113 | 547 | 148 | -290 | 723 | 532 | 729 | -16.148 |
| Tax | 284 | 145 | 42 | -49 | 169 | 131 | 171 | -0 |
| Net profit | 828 | 402 | 106 | -241 | 554 | 402 | 558 | -16.148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.459 | 6.538 | 9.933 | 11.006 | 12.359 | 12.757 | 14.054 | 11.066 |
| Equity | 2.311 | 2.713 | 2.819 | 2.578 | 3.133 | 3.534 | 4.092 | -5.815 |
| Long-term debt | 522 | 387 | 2.341 | 1.973 | 1.993 | 1.417 | 1.351 | 1.870 |
| Short-term debt | 2.670 | 3.385 | 4.676 | 6.408 | 7.018 | 7.641 | 8.426 | 14.740 |
| Total debt | 3.129 | 3.771 | 7.017 | 8.381 | 9.010 | 9.058 | 9.777 | 16.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
VC Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daniel Zammit Invest ApS | Company | 66.7% | 66.7% | 2020 |
Bro Capital ApS | Company | 100.0% | 100.0% | 2006 |
Carheal Holding ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Engdahl | Chief Executive Officer | 0 companies |
| Henrik Bro Christensen | Chief Executive Officer | 0 companies |
| Mads Flemming Prebensen | Chief Executive Officer | 0 companies |
| Vibeke Christensen | Management | 0 companies |
| Daniel Thomas Zammit | Chairman | 0 companies |
| Jens Lübeck Johansen | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Ole Michael Meyer | Board of Directors | 0 companies |
| Lindsay Dudley Armstrong | Board of Directors | 0 companies |
| Inge Stensgaard | Board of Directors | 0 companies |
| Adam Nicolai Erritzøe | Chairman | 0 companies |