| Revenue | DKK 567K | -9% |
| EBITDA | DKK 567K | -9% |
| Net profit | DKK -801K | -296% |
| Total assets | DKK 17,3M | -16% |
| Equity | DKK 1,5M | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 859 | 824 | 809 | 984 | 456 | 622 | 567 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 847 | 327 | 54 | 584 | 456 | 622 | 567 |
| Depreciation & amort. | -0 | -1 | 3 | 7.454 | 3 | -3 | -804 |
| EBIT | 847 | 326 | 50 | -6.870 | 452 | 619 | -237 |
| Net financials | -287 | -230 | -249 | -206 | -246 | -94 | -562 |
| Profit before tax | 560 | 96 | -112 | -7.075 | 206 | 525 | -799 |
| Tax | 140 | 54 | 43 | 312 | 46 | 116 | 1 |
| Net profit | 420 | 42 | -155 | -7.387 | 161 | 409 | -801 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 27.388 | 27.374 | 27.288 | 20.035 | 20.196 | 20.690 | 17.280 |
| Equity | 9.193 | 9.235 | 9.080 | 1.693 | 1.853 | 2.262 | 1.462 |
| Long-term debt | 17.914 | 17.914 | 17.914 | 17.914 | 17.914 | 17.838 | 14.094 |
| Short-term debt | 281 | 226 | 294 | 428 | 429 | 589 | 1.724 |
| Total debt | 18.195 | 18.140 | 18.208 | 18.342 | 18.343 | 18.427 | 15.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2007 | — | — |
KL Management | Management | 2009 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TPH ApS | Company | 15.0% | 15.0% | 2010 |
4 VALUE ApS | Company | 15.0% | 15.0% | 2010 |
GEMINI INVEST ApS | Company | 15.0% | 15.0% | 2010 |
FAMILIEN SKAK HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
Focus Estate ApS | Company | 100.0% | 100.0% | 2018 |
BERGUS EJENDOMSINVEST ApS | Company | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kristensen | Management | 0 companies |
| Karsten Lindved | Management | 0 companies |
| Morten Groot | Chief Executive Officer | 0 companies |
| Sune Rasmussen | Board of Directors | 0 companies |
| Jens Kristian Mølbak | Board of Directors | 0 companies |
| Mogens Jørgensen | Board of Directors | 0 companies |
| Tommy Paulsen | Chairman | 0 companies |
| Simon Ove Rasmussen | Board of Directors | 0 companies |
| Per Hilbert | Chairman | 0 companies |
| Anders Skak | Board of Directors | 0 companies |
| Lisbeth Rischel Hilbert | Board of Directors | 0 companies |