| Revenue | DKK 922K | -27% |
| EBITDA | DKK 222K | +163% |
| Net profit | DKK -521K | +63% |
| Total assets | DKK 16,4M | -6% |
| Equity | DKK 558K | -48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.396 | 1.375 | 1.558 | 1.242 | 1.267 | 922 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.274 | 1.197 | 848 | 1.242 | -353 | 222 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.274 | 1.197 | 848 | 1.242 | -353 | 222 |
| Net financials | -1.082 | -449 | -760 | -565 | -1.044 | -743 |
| Profit before tax | 192 | 748 | 88 | 676 | -1.397 | -521 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 192 | 748 | 88 | 676 | -1.397 | -521 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 19.162 | 19.291 | 18.928 | 19.320 | 17.447 | 16.415 |
| Equity | 963 | 1.711 | 1.800 | 2.476 | 1.079 | 558 |
| Long-term debt | 17.952 | 17.000 | 16.533 | 221 | 226 | 241 |
| Short-term debt | 247 | 580 | 596 | 16.623 | 16.142 | 15.616 |
| Total debt | 18.199 | 17.580 | 17.129 | 16.844 | 16.368 | 15.857 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2015 | — | — |
DJ Management | Management | 2017 | — | — |
JD Management | Management | 2010 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HE Management | Management | 2010 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
LE | Founder | 2007 | — | — |
BC Management | Management | 2012 | — | — |
AW Management | Management | 2012 | — | — |
UH Unofficial title | Unofficial title | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bach | Management | 0 companies |
| Desmond James Carolan | Management | 0 companies |
| John Duncan Mulholland | Management | 0 companies |
| Kevin John Fox | Chief Executive Officer | 0 companies |
| Henry Edward Cassidy | Management | 0 companies |
| Bertil Bak Wogensen | Chief Executive Officer | 0 companies |
| Lars Eduard Klarskov Petersen | Founder | 0 companies |
| Brian Conroy | Management | 0 companies |
| Andrew Whitty | Management | 0 companies |
| Ulrich Hejle | Unofficial title | 0 companies |
| Jesper Holm Nielsen | Chairman | 0 companies |