| Revenue | DKK -193K | -160% |
| EBITDA | DKK -193K | -160% |
| Net profit | DKK -698K | -287% |
| Total assets | DKK 2,2M | -30% |
| Equity | DKK -3,4M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -282 | -99 | -161 | -502 | -339 | -142 | -105 | 322 | -193 |
| Staff expenses | -0 | -0 | -13 | -4 | -4 | -0 | -0 | -0 | -0 |
| EBITDA | -345 | -151 | -216 | -506 | -339 | -142 | -105 | 322 | -193 |
| Depreciation & amort. | -0 | -0 | -0 | -41 | -51 | -51 | -51 | -51 | -494 |
| EBIT | -345 | -151 | -216 | -547 | -390 | -193 | -155 | 272 | -686 |
| Net financials | -85 | -96 | -56 | -18 | -6 | 1 | -9 | -11 | -12 |
| Profit before tax | -430 | -247 | -271 | -565 | -395 | -191 | -165 | 260 | -698 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -112 | -0 |
| Net profit | -430 | -247 | -271 | -565 | -395 | -191 | -165 | 373 | -698 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.033 | 1.144 | 1.106 | 1.476 | 1.503 | 2.554 | 2.559 | 3.108 | 2.162 |
| Equity | — | -1.528 | -1.800 | -2.365 | -2.760 | -2.951 | -3.116 | -2.743 | -3.442 |
| Long-term debt | 850 | 850 | 1.550 | 0 | 1.402 | 1.402 | 1.402 | 1.402 | 1.402 |
| Short-term debt | 1.542 | 1.937 | 1.356 | 2.439 | 2.861 | 4.103 | 4.273 | 4.450 | 4.202 |
| Total debt | 2.392 | 2.787 | 2.905 | 3.840 | 4.263 | 5.505 | 5.675 | 5.852 | 5.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2012 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TF Management | Management | 2007 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MJ Management | Management | 2008 | — | — |
LD Management | Management | 2014 | — | — |
AS Management | Management | 2006 | — | — |
CM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O. CHRISTIANSEN ApS | Company | 10.0% | 10.0% | 2006 |
CLAUS MEYER HOLDING ApS | Company | 15.0% | 15.0% | 2006 |
NOMA AF 2003 ApS | Company | 33.3% | 50.0% | 2006 |
CANARY INVESTMENT ApS | Company | 10.0% | 10.0% | 2006 |
Christina Bengtsson Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ane Børup | Management | 0 companies |
| Tage Nielsen | Chief Executive Officer | 0 companies |
| Torben Faurby | Management | 0 companies |
| Steen Halbye | Chief Executive Officer | 0 companies |
| Mikael Jensen | Management | 0 companies |
| Lisbeth Dau | Management | 0 companies |
| Anders Selmer Petersen | Management | 0 companies |
| Claus Meyer Nielsen | Management | 0 companies |
| Nicholas Finn Symes | Chairman | 0 companies |
| Christina Meyer Bengtsson | Board of Directors | 0 companies |
| Magnus Kjær Søgaard Andersen | Chairman | 0 companies |
| Lars Bøge Sørensen | Board of Directors | 0 companies |