| Revenue | DKK -109K | +17% |
| EBITDA | DKK -109K | -17% |
| Net profit | DKK 295K | +256% |
| Total assets | DKK 58,7M | +4% |
| Equity | DKK -7,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 1.836 | -94 | -109 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 1.836 | -94 | -109 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 1.836 | -94 | -109 |
| Net financials | 7.612 | -195 | 261 |
| Profit before tax | 5.001 | -91 | 439 |
| Tax | 1 | 99 | 143 |
| Net profit | 5.000 | -190 | 295 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 53.990 | 56.290 | 58.720 |
| Equity | -7.381 | -7.570 | -7.275 |
| Long-term debt | 58.777 | 59.215 | 0 |
| Short-term debt | 2.594 | 4.644 | 65.995 |
| Total debt | 61.371 | 63.860 | 65.995 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
TG Management | Management | 2009 – 2009 |
LB Management | Management | 2007 – 2008 |
MS Management | Management | 2006 – 2007 |
MR Management | Management | 2009 – 2015 |
KS Founder | Founder | 2006 – 2015 |
PM Unofficial title | Unofficial title | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2006 – 2007 | |
| Chairman | 2007 – 2007 | |
| Chairman | 2009 – 2015 | |
| Board of Directors | 2009 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Glæsner Larsen | Management | 0 companies |
| Liselotte Bech Panduro | Management | 0 companies |
| Michael Sheikh | Management | 0 companies |
| Michael Rutkjær Jensen | Management | 0 companies |
| Keops Sverige AB | Founder | 0 companies |
| Peter Mollerup | Unofficial title | 0 companies |
| Klaus Thorsten Wollesen Lund | Board of Directors | 0 companies |
| Torben Holger Schultz | Chairman | 0 companies |
| Ole Vagner | Chairman | 0 companies |
| Johan Schrøder | Board of Directors | 0 companies |