| Revenue | DKK 582K | -48% |
| EBITDA | DKK -93K | -358% |
| Net profit | DKK 16,8M | +312% |
| Total assets | DKK 2,7B | +0% |
| Equity | DKK 2,3B | +1% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 1.025.261 | 974.410 | — | — | 1.114 | 582 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 54.512 | 58.746 | -6.415 | -593 | 36 | -93 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54.512 | 58.746 | -6.415 | -593 | 36 | -93 |
| Net financials | -51.683 | -67.532 | -12.233 | -8.398 | -9.233 | -4.965 |
| Profit before tax | 2.829 | -8.786 | -18.648 | -8.991 | -9.197 | -5.058 |
| Tax | 16.832 | 14.073 | -1.259 | -1.787 | -1.305 | -21.819 |
| Net profit | -14.213 | -22.413 | -17.389 | -7.204 | -7.892 | 16.761 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 1.109.674 | 1.137.005 | 2.044.786 | 2.021.584 | 2.682.600 | 2.685.871 |
| Equity | 105.865 | 90.285 | 1.589.479 | 1.582.275 | 2.258.272 | 2.275.033 |
| Long-term debt | 821.271 | 861.639 | 12.064 | 0 | 0 | 0 |
| Short-term debt | 146.498 | 158.387 | 443.243 | 439.309 | 422.065 | 409.105 |
| Total debt | 968.731 | 1.020.026 | 455.307 | 439.309 | 422.065 | 409.105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2019 | — | — |
MA Management | Management | 2007 | — | — |
HH Management | Management | 2015 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
CS Management | Management | 2007 | — | — |
JG Management | Management | 2018 | — | — |
JD Management | Management | 2012 | — | — |
CG Management | Management | 2012 | — | — |
AH Management | Management | 2018 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Deputy Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cortes Acquisition Company ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 0.0% | 5.0% | 2008 | |
| Individual | 90.0% | 66.7% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Sonne Ravn | Management | 0 companies |
| Mufeed Abdulnabi Abdali Rajab | Management | 0 companies |
| Henrik Hansen | Management | 0 companies |
| Miguel Kohlmann | Chief Executive Officer | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Johannes Georg Schmidt-Schultes | Management | 0 companies |
| Janus Doré Pagh | Management | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Management | 0 companies |
| Alfons Horn | Management | 0 companies |
| James Russell Schnepper | Chief Executive Officer | 0 companies |
| Jason Ivan Pollack | Chairman | 0 companies |
| Thomas Joseph Anderson | Board of Directors | 0 companies |
| Hendrik ten Hove | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Yves Marc Christian Alexandre | Board of Directors | 0 companies |
| Georg Harrasser | Chairman | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Agnete Raaschou-Nielsen | Board of Directors | 0 companies |
| Carsten Hagenbucher | Board of Directors | 0 companies |
| James Russell Schnepper | Board of Directors | 0 companies |
| Anthony Lee Robinson | Chairman | 0 companies |
| Brian Norman Dickie | Chairman | 0 companies |
| Daniel Jose Lopez Cruz | Deputy Chairman | 0 companies |