| Revenue | DKK 16K | -40% |
| EBITDA | DKK 1,1M | +3934% |
| Net profit | DKK 425K | +794% |
| Total assets | DKK 2,7M | +40% |
| Equity | DKK 2,4M | +44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 100 | 98 | 47 | 41 | 28 | 27 | 16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 70 | 47 | 41 | 28 | 27 | 1.075 |
| Depreciation & amort. | 84 | 84 | 84 | 84 | 96 | -106 | 529 |
| EBIT | -90 | -14 | -36 | -43 | -68 | -79 | 546 |
| Net financials | 13 | 7 | 7 | 6 | 0 | 0 | -0 |
| Profit before tax | -77 | -7 | -29 | -36 | -68 | -79 | 546 |
| Tax | -19 | -1 | -7 | -6 | -15 | -18 | 121 |
| Net profit | -58 | -6 | -22 | -30 | -53 | -61 | 425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.591 | 2.559 | 2.516 | 2.483 | 1.950 | 1.939 | 2.710 |
| Equity | 2.348 | 2.342 | 2.320 | 2.290 | 1.758 | 1.697 | 2.442 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 217 | 196 | 193 | 192 | 242 | 202 |
| Total debt | 243 | 217 | 196 | 193 | 192 | 242 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2007 | — | — |
FS Management | Management | 2006 | — | — |
SC Management | Management | 2006 | — | — |
Ad Management | Management | 2017 | — | — |
PS Management | Management | 2006 | — | — |
SM Management | Management | 2014 | — | — |
NG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Arthur Karpantschof Reece | Management | 0 companies |
| Frederik Steen Westenholz | Management | 0 companies |
| Scott Campbell Macaw | Management | 0 companies |
| Adriana del Rocio Huertas Bonilla | Management | 0 companies |
| Peter Steimle | Management | 0 companies |
| Søren Meiling | Management | 0 companies |
| Neil Gordon Smith | Management | 0 companies |