| Revenue | DKK -38K | -9% |
| EBITDA | DKK -38K | +9% |
| Net profit | DKK -38K | +85% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 10K | -99% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 573 | 4 | 0 | 0 | -15 | -18 | -42 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -3.013 | -47 | -204 | -17 | -15 | -18 | -42 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -198 | -3.013 | -47 | -204 | -17 | -15 | -18 | -42 | -38 |
| Net financials | -1.567 | -3.406 | -186 | -194 | -196 | -202 | -241 | -212 | 0 |
| Profit before tax | -1.765 | -3.279 | -233 | -397 | -213 | -217 | -259 | -253 | -38 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.765 | -3.279 | -233 | -397 | -213 | -217 | -259 | -253 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.635 | 57 | 15 | 21 | 23 | 29 | 53 | 1.201 | 1.199 |
| Equity | -6.163 | -9.442 | -9.675 | -10.072 | -10.286 | -10.503 | -10.761 | 1.006 | 10 |
| Long-term debt | 12.695 | 9.294 | 9.480 | 9.905 | 10.116 | 10.343 | 10.624 | 0 | 27 |
| Short-term debt | 3.104 | 205 | 210 | 188 | 193 | 188 | 190 | 195 | 1.189 |
| Total debt | 15.799 | 9.499 | 9.690 | 10.093 | 10.309 | 10.531 | 10.815 | 195 | 1.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DY Management | Management | 2013 | — | — |
IE Management | Management | 2007 | — | — |
PJ Founder | Founder | 2007 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
DW Management | Management | 2015 | — | — |
KC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Yordanov Proychev | Management | 0 companies |
| Ian Edward Baker | Management | 0 companies |
| Poul Jagd Mogensen | Founder | 0 companies |
| Jacques Michel Emile Paquet | Chief Executive Officer | 0 companies |
| Dannie Wai | Management | 0 companies |
| Kurt Christensen | Management | 0 companies |
| Peter Søgaard | Board of Directors | 0 companies |