| Revenue | DKK -62K | +158% |
| EBITDA | DKK -62K | -158% |
| Net profit | DKK 1,9M | +345% |
| Total assets | DKK 74K | +3% |
| Equity | DKK -3,3M | +37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -37 | -30 | -152 | -33 | -24 | -62 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 194 | -30 | -152 | -33 | -24 | -62 |
| Depreciation & amort. | 116 | -19 | -135 | -412 | -0 | -0 |
| EBIT | 79 | -50 | -287 | -445 | -24 | -62 |
| Net financials | 305 | -44 | -2.039 | -3.077 | 459 | 1.978 |
| Profit before tax | 383 | -94 | -2.326 | -3.522 | 435 | 1.916 |
| Tax | 1 | -66 | -571 | -99 | -0 | -19 |
| Net profit | 382 | -28 | -1.755 | -3.423 | 435 | 1.935 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.976 | 3.667 | 2.171 | 48 | 72 | 74 |
| Equity | -423 | -451 | -2.206 | -5.629 | -5.194 | -3.259 |
| Long-term debt | -329 | -525 | -141 | 20 | 25 | 50 |
| Short-term debt | 2.993 | 3.548 | 4.016 | 3.475 | 3.525 | 3.333 |
| Total debt | 2.993 | 3.548 | 4.016 | 3.475 | 3.525 | 3.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Unofficial title | Unofficial title | 2017 | — | — |
MP Management | Management | 2016 | — | — |
TG Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IPU Fonden | Company | 50.0% | 50.0% | 2012 |
COLIVE ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Nygaard Jensen | Unofficial title | 0 companies |
| Michael Penzien Facius | Management | 0 companies |
| Troels Gottfried Pedersen | Management | 0 companies |
| Torben Jansen | Board of Directors | 0 companies |
| Torsten Rich | Board of Directors | 0 companies |
| Knud Odgaard Pedersen | Board of Directors | 0 companies |
| Hans Gustav Enggrob | Chairman | 0 companies |
| Lars Hein | Chairman | 0 companies |
| Mogens Arentoft | Board of Directors | 0 companies |